[THETA] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
22-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 87.16%
YoY- 91.88%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 68,041 54,732 106,504 58,619 63,070 61,997 44,455 7.34%
PBT -10,759 -9,759 8,332 -508 -6,217 -10,487 -29,022 -15.23%
Tax -83 -62 90,973 -4 72 -2,537 -2,209 -42.09%
NP -10,842 -9,821 99,305 -512 -6,145 -13,024 -31,231 -16.15%
-
NP to SH -10,842 -9,821 99,302 -509 -6,267 -13,059 -31,093 -16.09%
-
Tax Rate - - -1,091.85% - - - - -
Total Cost 78,883 64,553 7,199 59,131 69,215 75,021 75,686 0.69%
-
Net Worth 77,213 70,158 52,445 -102,484 -96,260 -85,261 -81,038 -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 77,213 70,158 52,445 -102,484 -96,260 -85,261 -81,038 -
NOSH 107,241 85,559 63,225 103,050 102,743 102,737 102,853 0.69%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -15.93% -17.94% 93.24% -0.87% -9.74% -21.01% -70.25% -
ROE -14.04% -14.00% 189.34% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 63.45 63.97 168.45 56.88 61.39 60.35 43.22 6.60%
EPS -10.11 -11.48 157.06 -0.49 -6.10 -12.71 -30.23 -16.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.82 0.8295 -0.9945 -0.9369 -0.8299 -0.7879 -
Adjusted Per Share Value based on latest NOSH - 103,050
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 57.68 46.40 90.28 49.69 53.46 52.55 37.68 7.34%
EPS -9.19 -8.33 84.18 -0.43 -5.31 -11.07 -26.36 -16.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6545 0.5947 0.4446 -0.8687 -0.816 -0.7228 -0.687 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.34 0.49 1.45 0.16 0.16 0.16 0.16 -
P/RPS 0.54 0.77 0.86 0.28 0.26 0.27 0.37 6.49%
P/EPS -3.36 -4.27 0.92 -32.39 -2.62 -1.26 -0.53 36.00%
EY -29.74 -23.43 108.32 -3.09 -38.12 -79.44 -188.94 -26.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.60 1.75 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 25/11/11 30/11/10 22/10/09 24/11/08 29/11/07 23/11/06 -
Price 0.30 0.55 1.04 0.02 0.16 0.16 0.02 -
P/RPS 0.47 0.86 0.62 0.04 0.26 0.27 0.05 45.22%
P/EPS -2.97 -4.79 0.66 -4.05 -2.62 -1.26 -0.07 86.65%
EY -33.70 -20.87 151.02 -24.70 -38.12 -79.44 -1,511.51 -46.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.67 1.25 0.00 0.00 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