[THETA] YoY Quarter Result on 31-Mar-2009 [#1]

Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -38.91%
YoY- 68.77%
View:
Show?
Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 19,370 21,235 30,648 11,600 11,464 8,329 8,952 13.71%
PBT -1,492 804 2,879 -992 -3,183 -2,331 -661 14.51%
Tax -2 0 0 -5 -6 -6 64 -
NP -1,494 804 2,879 -997 -3,189 -2,337 -597 16.50%
-
NP to SH -1,494 804 2,879 -996 -3,189 -2,327 -589 16.76%
-
Tax Rate - 0.00% 0.00% - - - - -
Total Cost 20,864 20,431 27,769 12,597 14,653 10,666 9,549 13.89%
-
Net Worth 84,720 53,811 53,507 -103,317 -91,565 -83,104 -75,036 -
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 84,720 53,811 53,507 -103,317 -91,565 -83,104 -75,036 -
NOSH 107,241 63,307 63,135 102,680 102,870 102,852 101,551 0.91%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -7.71% 3.79% 9.39% -8.59% -27.82% -28.06% -6.67% -
ROE -1.76% 1.49% 5.38% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 18.06 33.54 48.54 11.30 11.14 8.10 8.82 12.67%
EPS -1.39 1.27 4.56 -0.97 -3.10 -2.26 -0.58 15.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.85 0.8475 -1.0062 -0.8901 -0.808 -0.7389 -
Adjusted Per Share Value based on latest NOSH - 102,680
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 16.42 18.00 25.98 9.83 9.72 7.06 7.59 13.71%
EPS -1.27 0.68 2.44 -0.84 -2.70 -1.97 -0.50 16.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7182 0.4562 0.4536 -0.8758 -0.7762 -0.7045 -0.6361 -
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.45 0.85 1.82 0.16 0.16 0.16 0.60 -
P/RPS 2.49 2.53 3.75 1.42 1.44 1.98 6.81 -15.42%
P/EPS -32.30 66.93 39.91 -16.49 -5.16 -7.07 -103.45 -17.61%
EY -3.10 1.49 2.51 -6.06 -19.38 -14.14 -0.97 21.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 1.00 2.15 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 09/05/12 26/05/11 14/05/10 28/05/09 27/05/08 29/05/07 06/06/06 -
Price 0.44 0.91 1.67 0.16 0.16 0.16 0.44 -
P/RPS 2.44 2.71 3.44 1.42 1.44 1.98 4.99 -11.23%
P/EPS -31.58 71.65 36.62 -16.49 -5.16 -7.07 -75.86 -13.57%
EY -3.17 1.40 2.73 -6.06 -19.38 -14.14 -1.32 15.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 1.07 1.97 0.00 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