[THETA] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 41.18%
YoY- -6.26%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 124,847 99,617 71,310 64,481 65,117 98,729 65,474 11.35%
PBT -7,511 -5,088 -7,646 -8,812 -8,314 9,926 -3,951 11.29%
Tax -10 -3,393 -64 -65 -40 90,970 -21 -11.62%
NP -7,521 -8,481 -7,710 -8,877 -8,354 100,896 -3,972 11.22%
-
NP to SH -7,521 -8,481 -7,710 -8,877 -8,354 100,890 -3,963 11.26%
-
Tax Rate - - - - - -916.48% - -
Total Cost 132,368 108,098 79,020 73,358 73,471 -2,167 69,446 11.34%
-
Net Worth 57,910 65,417 73,996 82,575 55,103 53,346 -102,982 -
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 57,910 65,417 73,996 82,575 55,103 53,346 -102,982 -
NOSH 107,241 107,241 107,241 107,241 70,645 63,132 102,931 0.68%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -6.02% -8.51% -10.81% -13.77% -12.83% 102.19% -6.07% -
ROE -12.99% -12.96% -10.42% -10.75% -15.16% 189.12% 0.00% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 116.42 92.89 66.49 60.13 92.17 156.38 63.61 10.59%
EPS -7.01 -7.91 -7.19 -8.28 -11.83 159.81 -3.85 10.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.61 0.69 0.77 0.78 0.845 -1.0005 -
Adjusted Per Share Value based on latest NOSH - 107,241
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 105.91 84.51 60.50 54.70 55.24 83.76 55.54 11.35%
EPS -6.38 -7.19 -6.54 -7.53 -7.09 85.59 -3.36 11.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4913 0.555 0.6277 0.7005 0.4675 0.4526 -0.8736 -
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.31 0.57 0.35 0.38 0.82 1.47 0.16 -
P/RPS 0.27 0.61 0.53 0.63 0.89 0.94 0.25 1.29%
P/EPS -4.42 -7.21 -4.87 -4.59 -6.93 0.92 -4.16 1.01%
EY -22.62 -13.87 -20.54 -21.78 -14.42 108.71 -24.06 -1.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.93 0.51 0.49 1.05 1.74 0.00 -
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 22/08/14 27/08/13 28/08/12 16/08/11 27/08/10 20/08/09 -
Price 0.27 0.44 0.39 0.38 0.60 1.53 0.16 -
P/RPS 0.23 0.47 0.59 0.63 0.65 0.98 0.25 -1.37%
P/EPS -3.85 -5.56 -5.42 -4.59 -5.07 0.96 -4.16 -1.28%
EY -25.97 -17.97 -18.43 -21.78 -19.71 104.45 -24.06 1.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.72 0.57 0.49 0.77 1.81 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