[THETA] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 4.11%
YoY- -305.69%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 63,070 61,997 44,455 34,669 28,647 65,262 45,570 5.56%
PBT -6,217 -10,487 -29,022 -100,335 -22,583 -38,358 -42,610 -27.42%
Tax 72 -2,537 -2,209 -1,803 -2,583 291 -305 -
NP -6,145 -13,024 -31,231 -102,138 -25,166 -38,067 -42,915 -27.64%
-
NP to SH -6,267 -13,059 -31,093 -102,096 -25,166 -38,067 -42,915 -27.41%
-
Tax Rate - - - - - - - -
Total Cost 69,215 75,021 75,686 136,807 53,813 103,329 88,485 -4.00%
-
Net Worth -96,260 -85,261 -81,038 -43,351 123 12,336 46,258 -
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - 986 -
Div Payout % - - - - - - 0.00% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth -96,260 -85,261 -81,038 -43,351 123 12,336 46,258 -
NOSH 102,743 102,737 102,853 102,777 102,841 102,802 98,422 0.71%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin -9.74% -21.01% -70.25% -294.61% -87.85% -58.33% -94.17% -
ROE 0.00% 0.00% 0.00% 0.00% -20,392.35% -308.58% -92.77% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 61.39 60.35 43.22 33.73 27.86 63.48 46.30 4.80%
EPS -6.10 -12.71 -30.23 -99.34 -24.47 -37.03 -43.60 -27.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS -0.9369 -0.8299 -0.7879 -0.4218 0.0012 0.12 0.47 -
Adjusted Per Share Value based on latest NOSH - 102,777
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 53.51 52.59 37.71 29.41 24.30 55.36 38.66 5.56%
EPS -5.32 -11.08 -26.38 -86.61 -21.35 -32.29 -36.41 -27.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.84 -
NAPS -0.8166 -0.7233 -0.6875 -0.3678 0.001 0.1047 0.3924 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.16 0.16 0.16 0.40 1.60 6.00 4.12 -
P/RPS 0.26 0.27 0.37 1.19 5.74 9.45 8.90 -44.47%
P/EPS -2.62 -1.26 -0.53 -0.40 -6.54 -16.20 -9.45 -19.23%
EY -38.12 -79.44 -188.94 -248.34 -15.29 -6.17 -10.58 23.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.24 -
P/NAPS 0.00 0.00 0.00 0.00 1,333.33 50.00 8.77 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 24/11/08 29/11/07 23/11/06 29/11/05 29/11/04 20/11/03 29/11/02 -
Price 0.16 0.16 0.02 0.32 1.44 5.52 3.76 -
P/RPS 0.26 0.27 0.05 0.95 5.17 8.70 8.12 -43.61%
P/EPS -2.62 -1.26 -0.07 -0.32 -5.88 -14.91 -8.62 -17.98%
EY -38.12 -79.44 -1,511.51 -310.43 -16.99 -6.71 -11.60 21.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.27 -
P/NAPS 0.00 0.00 0.00 0.00 1,200.00 46.00 8.00 -

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