[THETA] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -22.14%
YoY- -10.4%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 119,920 84,591 96,681 68,041 54,732 106,504 58,619 12.66%
PBT -6,678 -7,575 -2,503 -10,759 -9,759 8,332 -508 53.59%
Tax -30 -15 -3,408 -83 -62 90,973 -4 39.88%
NP -6,708 -7,590 -5,911 -10,842 -9,821 99,305 -512 53.50%
-
NP to SH -6,708 -7,590 -5,911 -10,842 -9,821 99,302 -509 53.65%
-
Tax Rate - - - - - -1,091.85% - -
Total Cost 126,628 92,181 102,592 78,883 64,553 7,199 59,131 13.52%
-
Net Worth 57,910 64,173 71,750 77,213 70,158 52,445 -102,484 -
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 57,910 64,173 71,750 77,213 70,158 52,445 -102,484 -
NOSH 107,241 107,241 107,241 107,241 85,559 63,225 103,050 0.66%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -5.59% -8.97% -6.11% -15.93% -17.94% 93.24% -0.87% -
ROE -11.58% -11.83% -8.24% -14.04% -14.00% 189.34% 0.00% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 111.82 79.09 90.28 63.45 63.97 168.45 56.88 11.91%
EPS -6.26 -7.10 -5.52 -10.11 -11.48 157.06 -0.49 52.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.60 0.67 0.72 0.82 0.8295 -0.9945 -
Adjusted Per Share Value based on latest NOSH - 107,241
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 101.66 71.71 81.96 57.68 46.40 90.28 49.69 12.66%
EPS -5.69 -6.43 -5.01 -9.19 -8.33 84.18 -0.43 53.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4909 0.544 0.6082 0.6545 0.5947 0.4446 -0.8687 -
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.26 0.435 0.40 0.34 0.49 1.45 0.16 -
P/RPS 0.23 0.55 0.44 0.54 0.77 0.86 0.28 -3.22%
P/EPS -4.16 -6.13 -7.25 -3.36 -4.27 0.92 -32.39 -28.95%
EY -24.06 -16.31 -13.80 -29.74 -23.43 108.32 -3.09 40.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.72 0.60 0.47 0.60 1.75 0.00 -
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 19/11/15 28/11/14 15/11/13 30/11/12 25/11/11 30/11/10 22/10/09 -
Price 0.34 0.34 0.40 0.30 0.55 1.04 0.02 -
P/RPS 0.30 0.43 0.44 0.47 0.86 0.62 0.04 39.88%
P/EPS -5.44 -4.79 -7.25 -2.97 -4.79 0.66 -4.05 5.03%
EY -18.40 -20.87 -13.80 -33.70 -20.87 151.02 -24.70 -4.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.57 0.60 0.42 0.67 1.25 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