[THETA] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 17057.24%
YoY- 14648.95%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 23,266 16,015 12,288 32,625 15,527 16,438 10,702 13.80%
PBT 1,604 -2,249 724 7,969 -733 1,741 -7,338 -
Tax -20 -37 -36 -12 13 108 -2,517 -55.29%
NP 1,584 -2,286 688 7,957 -720 1,849 -9,855 -
-
NP to SH 1,584 -2,286 688 104,316 -717 1,718 -9,930 -
-
Tax Rate 1.25% - 4.97% 0.15% - -6.20% - -
Total Cost 21,682 18,301 11,600 24,668 16,247 14,589 20,557 0.89%
-
Net Worth 79,358 68,494 53,020 28,891 -98,925 -87,844 -81,956 -
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 79,358 68,494 53,020 28,891 -98,925 -87,844 -81,956 -
NOSH 107,241 85,617 63,119 12,881 103,100 102,874 102,857 0.69%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 6.81% -14.27% 5.60% 24.39% -4.64% 11.25% -92.09% -
ROE 2.00% -3.34% 1.30% 361.07% 0.00% 0.00% 0.00% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 21.70 18.71 19.47 90.55 15.06 15.98 10.40 13.02%
EPS 1.48 -2.67 1.09 289.54 -0.70 1.67 -9.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.80 0.84 0.8019 -0.9595 -0.8539 -0.7968 -
Adjusted Per Share Value based on latest NOSH - 12,881
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 19.74 13.59 10.42 27.68 13.17 13.95 9.08 13.80%
EPS 1.34 -1.94 0.58 88.50 -0.61 1.46 -8.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6732 0.5811 0.4498 0.2451 -0.8392 -0.7452 -0.6953 -
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.30 0.51 0.90 1.87 0.16 0.16 0.02 -
P/RPS 1.38 2.73 4.62 2.07 1.06 1.00 0.19 39.12%
P/EPS 20.31 -19.10 82.57 0.65 -23.01 9.58 -0.21 -
EY 4.92 -5.24 1.21 154.83 -4.35 10.44 -482.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.64 1.07 2.33 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 22/02/12 24/02/11 25/02/10 27/02/09 29/02/08 14/02/07 -
Price 0.23 0.54 0.88 1.66 0.16 0.16 0.02 -
P/RPS 1.06 2.89 4.52 1.83 1.06 1.00 0.19 33.14%
P/EPS 15.57 -20.22 80.73 0.57 -23.01 9.58 -0.21 -
EY 6.42 -4.94 1.24 174.42 -4.35 10.44 -482.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.68 1.05 2.07 0.00 0.00 0.00 -

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