[THETA] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 135.9%
YoY- 169.29%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 65,778 35,216 21,488 23,266 16,015 12,288 32,625 12.39%
PBT 9,049 -62 -517 1,604 -2,249 724 7,969 2.13%
Tax -109 0 -5 -20 -37 -36 -12 44.42%
NP 8,940 -62 -522 1,584 -2,286 688 7,957 1.95%
-
NP to SH 8,940 -62 -522 1,584 -2,286 688 104,316 -33.58%
-
Tax Rate 1.20% - - 1.25% - 4.97% 0.15% -
Total Cost 56,838 35,278 22,010 21,682 18,301 11,600 24,668 14.91%
-
Net Worth 66,489 64,344 70,779 79,358 68,494 53,020 28,891 14.89%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 66,489 64,344 70,779 79,358 68,494 53,020 28,891 14.89%
NOSH 107,241 107,241 107,241 107,241 85,617 63,119 12,881 42.34%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 13.59% -0.18% -2.43% 6.81% -14.27% 5.60% 24.39% -
ROE 13.45% -0.10% -0.74% 2.00% -3.34% 1.30% 361.07% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 61.34 32.84 20.04 21.70 18.71 19.47 90.55 -6.28%
EPS 8.34 -0.06 -0.49 1.48 -2.67 1.09 289.54 -44.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.60 0.66 0.74 0.80 0.84 0.8019 -4.19%
Adjusted Per Share Value based on latest NOSH - 107,241
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 55.76 29.85 18.22 19.72 13.58 10.42 27.66 12.38%
EPS 7.58 -0.05 -0.44 1.34 -1.94 0.58 88.43 -33.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5636 0.5454 0.60 0.6727 0.5806 0.4494 0.2449 14.89%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.285 0.33 0.39 0.30 0.51 0.90 1.87 -
P/RPS 0.46 1.00 1.95 1.38 2.73 4.62 2.07 -22.16%
P/EPS 3.42 -570.80 -80.12 20.31 -19.10 82.57 0.65 31.86%
EY 29.25 -0.18 -1.25 4.92 -5.24 1.21 154.83 -24.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.55 0.59 0.41 0.64 1.07 2.33 -23.68%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 28/02/14 26/02/13 22/02/12 24/02/11 25/02/10 -
Price 0.285 0.28 0.37 0.23 0.54 0.88 1.66 -
P/RPS 0.46 0.85 1.85 1.06 2.89 4.52 1.83 -20.54%
P/EPS 3.42 -484.32 -76.01 15.57 -20.22 80.73 0.57 34.78%
EY 29.25 -0.21 -1.32 6.42 -4.94 1.24 174.42 -25.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.47 0.56 0.31 0.68 1.05 2.07 -22.16%

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