[THETA] YoY Quarter Result on 30-Sep-2021 [#3]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -436.63%
YoY- -150.15%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 13,419 17,845 33,456 63,071 12,581 11,224 20,024 -6.44%
PBT -2,755 -2,239 3,723 -340 678 -1,720 -1,090 16.69%
Tax -4,129 0 -51 0 0 0 -8 182.95%
NP -6,884 -2,239 3,672 -340 678 -1,720 -1,098 35.75%
-
NP to SH -6,884 -2,239 3,672 -340 678 -1,720 -1,098 35.75%
-
Tax Rate - - 1.37% - 0.00% - - -
Total Cost 20,303 20,084 29,784 63,411 11,903 12,944 21,122 -0.65%
-
Net Worth 64,832 73,139 72,461 61,128 67,563 58,983 64,345 0.12%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 64,832 73,139 72,461 61,128 67,563 58,983 64,345 0.12%
NOSH 117,876 117,967 117,967 107,243 107,243 107,243 107,243 1.58%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin -51.30% -12.55% 10.98% -0.54% 5.39% -15.32% -5.48% -
ROE -10.62% -3.06% 5.07% -0.56% 1.00% -2.92% -1.71% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 11.38 15.13 29.09 58.81 11.73 10.47 18.67 -7.91%
EPS -5.84 -1.90 3.19 -0.32 0.63 -1.60 -1.02 33.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.62 0.63 0.57 0.63 0.55 0.60 -1.43%
Adjusted Per Share Value based on latest NOSH - 107,243
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 11.38 15.14 28.38 53.51 10.67 9.52 16.99 -6.45%
EPS -5.84 -1.90 3.12 -0.29 0.58 -1.46 -0.93 35.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.6205 0.6147 0.5186 0.5732 0.5004 0.5459 0.12%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 1.56 0.64 0.815 0.84 0.335 0.48 0.35 -
P/RPS 13.70 4.23 2.80 1.43 2.86 4.59 1.87 39.32%
P/EPS -26.71 -33.72 25.53 -264.95 52.99 -29.93 -34.19 -4.02%
EY -3.74 -2.97 3.92 -0.38 1.89 -3.34 -2.93 4.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.84 1.03 1.29 1.47 0.53 0.87 0.58 30.27%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 27/11/24 29/11/23 29/11/22 29/11/21 26/11/20 27/11/19 30/11/18 -
Price 1.51 0.74 0.715 0.715 0.375 0.50 0.29 -
P/RPS 13.26 4.89 2.46 1.22 3.20 4.78 1.55 42.96%
P/EPS -25.86 -38.99 22.40 -225.53 59.32 -31.18 -28.32 -1.50%
EY -3.87 -2.56 4.47 -0.44 1.69 -3.21 -3.53 1.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 1.19 1.13 1.25 0.60 0.91 0.48 33.73%

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