[THETA] YoY TTM Result on 30-Jun-2011 [#2]

Announcement Date
16-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -30.51%
YoY- -108.28%
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 99,617 71,310 64,481 65,117 98,729 65,474 72,172 5.51%
PBT -5,088 -7,646 -8,812 -8,314 9,926 -3,951 -1,565 21.70%
Tax -3,393 -64 -65 -40 90,970 -21 88 -
NP -8,481 -7,710 -8,877 -8,354 100,896 -3,972 -1,477 33.79%
-
NP to SH -8,481 -7,710 -8,877 -8,354 100,890 -3,963 -1,582 32.27%
-
Tax Rate - - - - -916.48% - - -
Total Cost 108,098 79,020 73,358 73,471 -2,167 69,446 73,649 6.60%
-
Net Worth 65,417 73,996 82,575 55,103 53,346 -102,982 -93,302 -
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 65,417 73,996 82,575 55,103 53,346 -102,982 -93,302 -
NOSH 107,241 107,241 107,241 70,645 63,132 102,931 102,631 0.73%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin -8.51% -10.81% -13.77% -12.83% 102.19% -6.07% -2.05% -
ROE -12.96% -10.42% -10.75% -15.16% 189.12% 0.00% 0.00% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 92.89 66.49 60.13 92.17 156.38 63.61 70.32 4.74%
EPS -7.91 -7.19 -8.28 -11.83 159.81 -3.85 -1.54 31.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.69 0.77 0.78 0.845 -1.0005 -0.9091 -
Adjusted Per Share Value based on latest NOSH - 70,645
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 84.44 60.45 54.66 55.20 83.69 55.50 61.18 5.51%
EPS -7.19 -6.54 -7.52 -7.08 85.52 -3.36 -1.34 32.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5545 0.6273 0.70 0.4671 0.4522 -0.873 -0.7909 -
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.57 0.35 0.38 0.82 1.47 0.16 0.16 -
P/RPS 0.61 0.53 0.63 0.89 0.94 0.25 0.23 17.64%
P/EPS -7.21 -4.87 -4.59 -6.93 0.92 -4.16 -10.38 -5.89%
EY -13.87 -20.54 -21.78 -14.42 108.71 -24.06 -9.63 6.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.51 0.49 1.05 1.74 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 22/08/14 27/08/13 28/08/12 16/08/11 27/08/10 20/08/09 28/08/08 -
Price 0.44 0.39 0.38 0.60 1.53 0.16 0.16 -
P/RPS 0.47 0.59 0.63 0.65 0.98 0.25 0.23 12.64%
P/EPS -5.56 -5.42 -4.59 -5.07 0.96 -4.16 -10.38 -9.87%
EY -17.97 -18.43 -21.78 -19.71 104.45 -24.06 -9.63 10.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.57 0.49 0.77 1.81 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