[THETA] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
14-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -316.95%
YoY- 63.9%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 32,625 15,527 16,438 10,702 16,120 10,808 9,282 23.28%
PBT 7,969 -733 1,741 -7,338 -25,357 -91,737 -9,108 -
Tax -12 13 108 -2,517 -2,272 -1,768 -932 -51.55%
NP 7,957 -720 1,849 -9,855 -27,629 -93,505 -10,040 -
-
NP to SH 104,316 -717 1,718 -9,930 -27,507 -93,505 -10,040 -
-
Tax Rate 0.15% - -6.20% - - - - -
Total Cost 24,668 16,247 14,589 20,557 43,749 104,313 19,322 4.15%
-
Net Worth 28,891 -98,925 -87,844 -81,956 -75,961 -32,039 12,384 15.14%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 28,891 -98,925 -87,844 -81,956 -75,961 -32,039 12,384 15.14%
NOSH 12,881 103,100 102,874 102,857 102,817 102,822 102,780 -29.23%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 24.39% -4.64% 11.25% -92.09% -171.40% -865.15% -108.17% -
ROE 361.07% 0.00% 0.00% 0.00% 0.00% 0.00% -81.07% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 90.55 15.06 15.98 10.40 15.68 10.51 9.03 46.79%
EPS 289.54 -0.70 1.67 -9.66 -26.75 -90.96 -9.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8019 -0.9595 -0.8539 -0.7968 -0.7388 -0.3116 0.1205 37.10%
Adjusted Per Share Value based on latest NOSH - 102,857
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 27.68 13.17 13.95 9.08 13.68 9.17 7.87 23.29%
EPS 88.50 -0.61 1.46 -8.42 -23.34 -79.32 -8.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2451 -0.8392 -0.7452 -0.6953 -0.6444 -0.2718 0.1051 15.14%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.87 0.16 0.16 0.02 0.32 1.68 5.40 -
P/RPS 2.07 1.06 1.00 0.19 2.04 15.98 59.79 -42.88%
P/EPS 0.65 -23.01 9.58 -0.21 -1.20 -1.85 -55.28 -
EY 154.83 -4.35 10.44 -482.71 -83.60 -54.13 -1.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 0.00 0.00 0.00 0.00 0.00 44.81 -38.87%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 29/02/08 14/02/07 28/02/06 28/02/05 27/02/04 -
Price 1.66 0.16 0.16 0.02 0.40 1.56 5.24 -
P/RPS 1.83 1.06 1.00 0.19 2.55 14.84 58.02 -43.76%
P/EPS 0.57 -23.01 9.58 -0.21 -1.50 -1.72 -53.64 -
EY 174.42 -4.35 10.44 -482.71 -66.88 -58.29 -1.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 0.00 0.00 0.00 0.00 0.00 43.49 -39.77%

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