[THETA] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 80.02%
YoY- -132.95%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 25,941 65,778 35,216 21,488 23,266 16,015 12,288 13.24%
PBT 648 9,049 -62 -517 1,604 -2,249 724 -1.82%
Tax -42 -109 0 -5 -20 -37 -36 2.60%
NP 606 8,940 -62 -522 1,584 -2,286 688 -2.09%
-
NP to SH 606 8,940 -62 -522 1,584 -2,286 688 -2.09%
-
Tax Rate 6.48% 1.20% - - 1.25% - 4.97% -
Total Cost 25,335 56,838 35,278 22,010 21,682 18,301 11,600 13.89%
-
Net Worth 68,635 66,489 64,344 70,779 79,358 68,494 53,020 4.39%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 68,635 66,489 64,344 70,779 79,358 68,494 53,020 4.39%
NOSH 107,243 107,241 107,241 107,241 107,241 85,617 63,119 9.22%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 2.34% 13.59% -0.18% -2.43% 6.81% -14.27% 5.60% -
ROE 0.88% 13.45% -0.10% -0.74% 2.00% -3.34% 1.30% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 24.19 61.34 32.84 20.04 21.70 18.71 19.47 3.68%
EPS 0.57 8.34 -0.06 -0.49 1.48 -2.67 1.09 -10.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.62 0.60 0.66 0.74 0.80 0.84 -4.42%
Adjusted Per Share Value based on latest NOSH - 107,241
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 21.99 55.76 29.85 18.22 19.72 13.58 10.42 13.24%
EPS 0.51 7.58 -0.05 -0.44 1.34 -1.94 0.58 -2.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5818 0.5636 0.5454 0.60 0.6727 0.5806 0.4494 4.39%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.29 0.285 0.33 0.39 0.30 0.51 0.90 -
P/RPS 1.20 0.46 1.00 1.95 1.38 2.73 4.62 -20.10%
P/EPS 51.32 3.42 -570.80 -80.12 20.31 -19.10 82.57 -7.61%
EY 1.95 29.25 -0.18 -1.25 4.92 -5.24 1.21 8.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.46 0.55 0.59 0.41 0.64 1.07 -13.43%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 29/02/16 27/02/15 28/02/14 26/02/13 22/02/12 24/02/11 -
Price 0.375 0.285 0.28 0.37 0.23 0.54 0.88 -
P/RPS 1.55 0.46 0.85 1.85 1.06 2.89 4.52 -16.32%
P/EPS 66.36 3.42 -484.32 -76.01 15.57 -20.22 80.73 -3.21%
EY 1.51 29.25 -0.21 -1.32 6.42 -4.94 1.24 3.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.46 0.47 0.56 0.31 0.68 1.05 -9.15%

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