[THETA] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -96.9%
YoY- 63.47%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 10,702 16,120 10,808 9,282 12,844 15,158 9,266 2.42%
PBT -7,338 -25,357 -91,737 -9,108 -27,493 -26,174 -28,049 -20.01%
Tax -2,517 -2,272 -1,768 -932 12 26,174 28,049 -
NP -9,855 -27,629 -93,505 -10,040 -27,481 0 0 -
-
NP to SH -9,930 -27,507 -93,505 -10,040 -27,481 -26,925 -27,729 -15.72%
-
Tax Rate - - - - - - - -
Total Cost 20,557 43,749 104,313 19,322 40,325 15,158 9,266 14.19%
-
Net Worth -81,956 -75,961 -32,039 12,384 18,484 60,184 173,686 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth -81,956 -75,961 -32,039 12,384 18,484 60,184 173,686 -
NOSH 102,857 102,817 102,822 102,780 102,694 98,662 91,897 1.89%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -92.09% -171.40% -865.15% -108.17% -213.96% 0.00% 0.00% -
ROE 0.00% 0.00% 0.00% -81.07% -148.67% -44.74% -15.96% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 10.40 15.68 10.51 9.03 12.51 15.36 10.08 0.52%
EPS -9.66 -26.75 -90.96 -9.77 -26.76 -27.29 -30.17 -17.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.7968 -0.7388 -0.3116 0.1205 0.18 0.61 1.89 -
Adjusted Per Share Value based on latest NOSH - 102,780
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 9.07 13.66 9.16 7.87 10.89 12.85 7.85 2.43%
EPS -8.42 -23.32 -79.26 -8.51 -23.30 -22.82 -23.51 -15.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.6947 -0.6439 -0.2716 0.105 0.1567 0.5102 1.4723 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.02 0.32 1.68 5.40 3.20 11.12 13.92 -
P/RPS 0.19 2.04 15.98 59.79 25.59 72.38 138.05 -66.63%
P/EPS -0.21 -1.20 -1.85 -55.28 -11.96 -40.75 -46.13 -59.27%
EY -482.71 -83.60 -54.13 -1.81 -8.36 -2.45 -2.17 146.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 44.81 17.78 18.23 7.37 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 14/02/07 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 30/03/01 -
Price 0.02 0.40 1.56 5.24 4.00 10.08 10.80 -
P/RPS 0.19 2.55 14.84 58.02 31.98 65.61 107.11 -65.19%
P/EPS -0.21 -1.50 -1.72 -53.64 -14.95 -36.94 -35.79 -57.51%
EY -482.71 -66.88 -58.29 -1.86 -6.69 -2.71 -2.79 135.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 43.49 22.22 16.52 5.71 -

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