[THETA] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 11.98%
YoY- 13.15%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 166,767 124,847 99,617 71,310 64,481 65,117 98,729 9.12%
PBT 9,343 -7,511 -5,088 -7,646 -8,812 -8,314 9,926 -1.00%
Tax -139 -10 -3,393 -64 -65 -40 90,970 -
NP 9,204 -7,521 -8,481 -7,710 -8,877 -8,354 100,896 -32.88%
-
NP to SH 9,204 -7,521 -8,481 -7,710 -8,877 -8,354 100,890 -32.88%
-
Tax Rate 1.49% - - - - - -916.48% -
Total Cost 157,563 132,368 108,098 79,020 73,358 73,471 -2,167 -
-
Net Worth 67,561 57,910 65,417 73,996 82,575 55,103 53,346 4.01%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 67,561 57,910 65,417 73,996 82,575 55,103 53,346 4.01%
NOSH 107,241 107,241 107,241 107,241 107,241 70,645 63,132 9.22%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 5.52% -6.02% -8.51% -10.81% -13.77% -12.83% 102.19% -
ROE 13.62% -12.99% -12.96% -10.42% -10.75% -15.16% 189.12% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 155.51 116.42 92.89 66.49 60.13 92.17 156.38 -0.09%
EPS 8.58 -7.01 -7.91 -7.19 -8.28 -11.83 159.81 -38.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.54 0.61 0.69 0.77 0.78 0.845 -4.77%
Adjusted Per Share Value based on latest NOSH - 107,241
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 141.37 105.83 84.44 60.45 54.66 55.20 83.69 9.12%
EPS 7.80 -6.38 -7.19 -6.54 -7.52 -7.08 85.52 -32.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5727 0.4909 0.5545 0.6273 0.70 0.4671 0.4522 4.01%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.305 0.31 0.57 0.35 0.38 0.82 1.47 -
P/RPS 0.20 0.27 0.61 0.53 0.63 0.89 0.94 -22.71%
P/EPS 3.55 -4.42 -7.21 -4.87 -4.59 -6.93 0.92 25.21%
EY 28.14 -22.62 -13.87 -20.54 -21.78 -14.42 108.71 -20.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.57 0.93 0.51 0.49 1.05 1.74 -19.30%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 27/08/15 22/08/14 27/08/13 28/08/12 16/08/11 27/08/10 -
Price 0.32 0.27 0.44 0.39 0.38 0.60 1.53 -
P/RPS 0.21 0.23 0.47 0.59 0.63 0.65 0.98 -22.62%
P/EPS 3.73 -3.85 -5.56 -5.42 -4.59 -5.07 0.96 25.35%
EY 26.82 -25.97 -17.97 -18.43 -21.78 -19.71 104.45 -20.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.50 0.72 0.57 0.49 0.77 1.81 -19.01%

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