[THETA] YoY Quarter Result on 30-Sep-2007 [#3]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 169.63%
YoY- -59.82%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 22,455 14,680 21,535 30,637 9,892 12,464 6,733 22.22%
PBT -976 618 -2,825 1,827 4,574 -2,042 -6,414 -26.92%
Tax -4 -7 -24 -8 -1 0 7 -
NP -980 611 -2,849 1,819 4,573 -2,042 -6,407 -26.85%
-
NP to SH -980 608 -2,846 1,839 4,577 -2,035 -6,407 -26.85%
-
Tax Rate - 1.13% - 0.44% 0.02% - - -
Total Cost 23,435 14,069 24,384 28,818 5,319 14,506 13,140 10.11%
-
Net Worth 52,445 -102,484 -96,260 -85,261 -81,038 -43,351 123 174.22%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 52,445 -102,484 -96,260 -85,261 -81,038 -43,351 123 174.22%
NOSH 63,225 103,050 102,743 102,737 102,853 102,777 102,841 -7.78%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin -4.36% 4.16% -13.23% 5.94% 46.23% -16.38% -95.16% -
ROE -1.87% 0.00% 0.00% 0.00% 0.00% 0.00% -5,191.68% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 35.52 14.25 20.96 29.82 9.62 12.13 6.55 32.53%
EPS -1.55 0.59 -2.77 1.79 4.45 -1.98 -6.23 -20.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8295 -0.9945 -0.9369 -0.8299 -0.7879 -0.4218 0.0012 197.20%
Adjusted Per Share Value based on latest NOSH - 102,737
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 19.03 12.44 18.26 25.97 8.39 10.57 5.71 22.20%
EPS -0.83 0.52 -2.41 1.56 3.88 -1.73 -5.43 -26.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4446 -0.8687 -0.816 -0.7228 -0.687 -0.3675 0.001 176.13%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.45 0.16 0.16 0.16 0.16 0.40 1.60 -
P/RPS 4.08 1.12 0.76 0.54 1.66 3.30 24.44 -25.78%
P/EPS -93.55 27.12 -5.78 8.94 3.60 -20.20 -25.68 24.03%
EY -1.07 3.69 -17.31 11.19 27.81 -4.95 -3.89 -19.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 0.00 0.00 0.00 0.00 0.00 1,333.33 -66.89%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/11/10 22/10/09 24/11/08 29/11/07 23/11/06 29/11/05 29/11/04 -
Price 1.04 0.02 0.16 0.16 0.02 0.32 1.44 -
P/RPS 2.93 0.14 0.76 0.54 0.21 2.64 21.99 -28.52%
P/EPS -67.10 3.39 -5.78 8.94 0.45 -16.16 -23.11 19.43%
EY -1.49 29.50 -17.31 11.19 222.50 -6.19 -4.33 -16.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.00 0.00 0.00 0.00 0.00 1,200.00 -68.14%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment