[THETA] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 3.37%
YoY- 11.3%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 44,455 34,669 28,647 65,262 45,570 27,530 68,082 -6.85%
PBT -29,022 -100,335 -22,583 -38,358 -42,610 -111,766 -42,526 -6.16%
Tax -2,209 -1,803 -2,583 291 -305 37,117 42,526 -
NP -31,231 -102,138 -25,166 -38,067 -42,915 -74,649 0 -
-
NP to SH -31,093 -102,096 -25,166 -38,067 -42,915 -111,309 -36,929 -2.82%
-
Tax Rate - - - - - - - -
Total Cost 75,686 136,807 53,813 103,329 88,485 102,179 68,082 1.77%
-
Net Worth -81,038 -43,351 123 12,336 46,258 76,192 191,952 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - 986 - - -
Div Payout % - - - - 0.00% - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth -81,038 -43,351 123 12,336 46,258 76,192 191,952 -
NOSH 102,853 102,777 102,841 102,802 98,422 97,682 91,843 1.90%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -70.25% -294.61% -87.85% -58.33% -94.17% -271.16% 0.00% -
ROE 0.00% 0.00% -20,392.35% -308.58% -92.77% -146.09% -19.24% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 43.22 33.73 27.86 63.48 46.30 28.18 74.13 -8.59%
EPS -30.23 -99.34 -24.47 -37.03 -43.60 -113.95 -40.21 -4.64%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS -0.7879 -0.4218 0.0012 0.12 0.47 0.78 2.09 -
Adjusted Per Share Value based on latest NOSH - 102,802
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 37.68 29.39 24.28 55.32 38.63 23.34 57.71 -6.85%
EPS -26.36 -86.55 -21.33 -32.27 -36.38 -94.36 -31.30 -2.82%
DPS 0.00 0.00 0.00 0.00 0.84 0.00 0.00 -
NAPS -0.687 -0.3675 0.001 0.1046 0.3921 0.6459 1.6272 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.16 0.40 1.60 6.00 4.12 9.44 22.40 -
P/RPS 0.37 1.19 5.74 9.45 8.90 33.50 30.22 -51.97%
P/EPS -0.53 -0.40 -6.54 -16.20 -9.45 -8.28 -55.71 -53.95%
EY -188.94 -248.34 -15.29 -6.17 -10.58 -12.07 -1.80 117.11%
DY 0.00 0.00 0.00 0.00 0.24 0.00 0.00 -
P/NAPS 0.00 0.00 1,333.33 50.00 8.77 12.10 10.72 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 23/11/06 29/11/05 29/11/04 20/11/03 29/11/02 27/11/01 29/11/00 -
Price 0.02 0.32 1.44 5.52 3.76 10.96 20.48 -
P/RPS 0.05 0.95 5.17 8.70 8.12 38.89 27.63 -65.07%
P/EPS -0.07 -0.32 -5.88 -14.91 -8.62 -9.62 -50.93 -66.63%
EY -1,511.51 -310.43 -16.99 -6.71 -11.60 -10.40 -1.96 202.67%
DY 0.00 0.00 0.00 0.00 0.27 0.00 0.00 -
P/NAPS 0.00 0.00 1,200.00 46.00 8.00 14.05 9.80 -

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