[THETA] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 32.34%
YoY- 72.63%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 98,729 65,474 72,172 41,252 47,027 28,938 39,654 16.41%
PBT 9,926 -3,951 -1,565 -7,740 -35,638 -104,707 -21,267 -
Tax 90,970 -21 88 -2,530 -2,208 -1,796 -2,591 -
NP 100,896 -3,972 -1,477 -10,270 -37,846 -106,503 -23,858 -
-
NP to SH 100,890 -3,963 -1,582 -10,321 -37,705 -106,468 -23,858 -
-
Tax Rate -916.48% - - - - - - -
Total Cost -2,167 69,446 73,649 51,522 84,873 135,441 63,512 -
-
Net Worth 53,346 -102,982 -93,302 0 -78,919 -42,152 6,175 43.22%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 53,346 -102,982 -93,302 0 -78,919 -42,152 6,175 43.22%
NOSH 63,132 102,931 102,631 103,021 102,907 102,811 102,921 -7.81%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 102.19% -6.07% -2.05% -24.90% -80.48% -368.04% -60.17% -
ROE 189.12% 0.00% 0.00% 0.00% 0.00% 0.00% -386.35% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 156.38 63.61 70.32 40.04 45.70 28.15 38.53 26.28%
EPS 159.81 -3.85 -1.54 -10.02 -36.64 -103.56 -23.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.845 -1.0005 -0.9091 0.00 -0.7669 -0.41 0.06 55.36%
Adjusted Per Share Value based on latest NOSH - 103,021
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 83.69 55.50 61.18 34.97 39.86 24.53 33.61 16.41%
EPS 85.52 -3.36 -1.34 -8.75 -31.96 -90.25 -20.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4522 -0.873 -0.7909 0.00 -0.669 -0.3573 0.0523 43.24%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.47 0.16 0.16 0.16 0.16 0.56 2.24 -
P/RPS 0.94 0.25 0.23 0.40 0.35 1.99 5.81 -26.17%
P/EPS 0.92 -4.16 -10.38 -1.60 -0.44 -0.54 -9.66 -
EY 108.71 -24.06 -9.63 -62.61 -229.00 -184.92 -10.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 0.00 0.00 0.00 0.00 0.00 37.33 -39.99%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 27/08/10 20/08/09 28/08/08 28/08/07 29/08/06 30/08/05 30/08/04 -
Price 1.53 0.16 0.16 0.16 0.16 0.44 1.80 -
P/RPS 0.98 0.25 0.23 0.40 0.35 1.56 4.67 -22.90%
P/EPS 0.96 -4.16 -10.38 -1.60 -0.44 -0.42 -7.77 -
EY 104.45 -24.06 -9.63 -62.61 -229.00 -235.36 -12.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 0.00 0.00 0.00 0.00 0.00 30.00 -37.35%

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