[THETA] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 1083.5%
YoY- 14519.35%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 18,174 33,907 25,941 65,778 35,216 21,488 23,266 -4.03%
PBT 3,254 2,822 648 9,049 -62 -517 1,604 12.50%
Tax -29 -22 -42 -109 0 -5 -20 6.38%
NP 3,225 2,800 606 8,940 -62 -522 1,584 12.57%
-
NP to SH 3,225 2,800 606 8,940 -62 -522 1,584 12.57%
-
Tax Rate 0.89% 0.78% 6.48% 1.20% - - 1.25% -
Total Cost 14,949 31,107 25,335 56,838 35,278 22,010 21,682 -6.00%
-
Net Worth 67,563 69,708 68,635 66,489 64,344 70,779 79,358 -2.64%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 67,563 69,708 68,635 66,489 64,344 70,779 79,358 -2.64%
NOSH 107,243 107,243 107,243 107,241 107,241 107,241 107,241 0.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 17.75% 8.26% 2.34% 13.59% -0.18% -2.43% 6.81% -
ROE 4.77% 4.02% 0.88% 13.45% -0.10% -0.74% 2.00% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 16.95 31.62 24.19 61.34 32.84 20.04 21.70 -4.03%
EPS 3.01 2.61 0.57 8.34 -0.06 -0.49 1.48 12.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.65 0.64 0.62 0.60 0.66 0.74 -2.64%
Adjusted Per Share Value based on latest NOSH - 107,241
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 15.41 28.74 21.99 55.76 29.85 18.22 19.72 -4.02%
EPS 2.73 2.37 0.51 7.58 -0.05 -0.44 1.34 12.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5727 0.5909 0.5818 0.5636 0.5454 0.60 0.6727 -2.64%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.265 0.46 0.29 0.285 0.33 0.39 0.30 -
P/RPS 1.56 1.45 1.20 0.46 1.00 1.95 1.38 2.06%
P/EPS 8.81 17.62 51.32 3.42 -570.80 -80.12 20.31 -12.98%
EY 11.35 5.68 1.95 29.25 -0.18 -1.25 4.92 14.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.71 0.45 0.46 0.55 0.59 0.41 0.40%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 28/02/18 23/02/17 29/02/16 27/02/15 28/02/14 26/02/13 -
Price 0.405 0.43 0.375 0.285 0.28 0.37 0.23 -
P/RPS 2.39 1.36 1.55 0.46 0.85 1.85 1.06 14.50%
P/EPS 13.47 16.47 66.36 3.42 -484.32 -76.01 15.57 -2.38%
EY 7.43 6.07 1.51 29.25 -0.21 -1.32 6.42 2.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.66 0.59 0.46 0.47 0.56 0.31 12.83%

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