[THETA] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 9.89%
YoY- 64.55%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 47,027 28,938 39,654 53,677 46,880 23,078 81,783 -8.80%
PBT -35,638 -104,707 -21,267 -39,654 -110,964 -40,915 -36,621 -0.45%
Tax -2,208 -1,796 -2,591 259 -173 40,915 38,765 -
NP -37,846 -106,503 -23,858 -39,395 -111,137 0 2,144 -
-
NP to SH -37,705 -106,468 -23,858 -39,395 -111,137 -40,646 -30,799 3.42%
-
Tax Rate - - - - - - - -
Total Cost 84,873 135,441 63,512 93,072 158,017 23,078 79,639 1.06%
-
Net Worth -78,919 -42,152 6,175 15,412 52,174 169,850 194,642 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - 986 - - -
Div Payout % - - - - 0.00% - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth -78,919 -42,152 6,175 15,412 52,174 169,850 194,642 -
NOSH 102,907 102,811 102,921 102,747 98,441 95,960 90,954 2.07%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -80.48% -368.04% -60.17% -73.39% -237.07% 0.00% 2.62% -
ROE 0.00% 0.00% -386.35% -255.61% -213.01% -23.93% -15.82% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 45.70 28.15 38.53 52.24 47.62 24.05 89.92 -10.66%
EPS -36.64 -103.56 -23.18 -38.34 -112.90 -42.36 -33.86 1.32%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS -0.7669 -0.41 0.06 0.15 0.53 1.77 2.14 -
Adjusted Per Share Value based on latest NOSH - 102,747
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 39.86 24.53 33.61 45.50 39.74 19.56 69.33 -8.80%
EPS -31.96 -90.25 -20.22 -33.39 -94.21 -34.46 -26.11 3.42%
DPS 0.00 0.00 0.00 0.00 0.84 0.00 0.00 -
NAPS -0.669 -0.3573 0.0523 0.1306 0.4423 1.4398 1.65 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.16 0.56 2.24 6.08 6.60 10.88 31.68 -
P/RPS 0.35 1.99 5.81 11.64 13.86 45.24 35.23 -53.61%
P/EPS -0.44 -0.54 -9.66 -15.86 -5.85 -25.69 -93.56 -59.05%
EY -229.00 -184.92 -10.35 -6.31 -17.11 -3.89 -1.07 144.47%
DY 0.00 0.00 0.00 0.00 0.15 0.00 0.00 -
P/NAPS 0.00 0.00 37.33 40.53 12.45 6.15 14.80 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 30/08/05 30/08/04 29/08/03 30/08/02 28/08/01 29/08/00 -
Price 0.16 0.44 1.80 6.64 5.60 12.40 30.40 -
P/RPS 0.35 1.56 4.67 12.71 11.76 51.56 33.81 -53.29%
P/EPS -0.44 -0.42 -7.77 -17.32 -4.96 -29.28 -89.78 -58.76%
EY -229.00 -235.36 -12.88 -5.77 -20.16 -3.42 -1.11 142.98%
DY 0.00 0.00 0.00 0.00 0.18 0.00 0.00 -
P/NAPS 0.00 0.00 30.00 44.27 10.57 7.01 14.21 -

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