[THETA] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -1.33%
YoY- 52.19%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 38,414 44,085 29,950 44,425 48,267 48,054 32,758 2.68%
PBT -12,673 -32,886 -104,701 -18,594 -44,184 -108,740 -38,510 -16.90%
Tax -2,524 -2,208 -1,803 -2,307 467 3,795 38,510 -
NP -15,197 -35,094 -106,504 -20,901 -43,717 -104,945 0 -
-
NP to SH -15,254 -34,922 -106,504 -20,901 -43,717 -109,340 -38,252 -14.20%
-
Tax Rate - - - - - - - -
Total Cost 53,611 79,179 136,454 65,326 91,984 152,999 32,758 8.55%
-
Net Worth -83,104 -75,036 -40,020 9,242 16,440 58,154 172,666 -
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - 986 - -
Div Payout % - - - - - 0.00% - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth -83,104 -75,036 -40,020 9,242 16,440 58,154 172,666 -
NOSH 102,852 101,551 102,616 102,691 102,755 98,567 93,333 1.63%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin -39.56% -79.61% -355.61% -47.05% -90.57% -218.39% 0.00% -
ROE 0.00% 0.00% 0.00% -226.15% -265.90% -188.02% -22.15% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 37.35 43.41 29.19 43.26 46.97 48.75 35.10 1.04%
EPS -14.83 -34.39 -103.79 -20.35 -42.54 -110.93 -40.98 -15.57%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS -0.808 -0.7389 -0.39 0.09 0.16 0.59 1.85 -
Adjusted Per Share Value based on latest NOSH - 102,691
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 32.56 37.37 25.39 37.66 40.92 40.73 27.77 2.68%
EPS -12.93 -29.60 -90.28 -17.72 -37.06 -92.69 -32.43 -14.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.84 0.00 -
NAPS -0.7045 -0.6361 -0.3392 0.0783 0.1394 0.493 1.4637 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.16 0.60 1.68 4.60 4.08 8.08 10.80 -
P/RPS 0.43 1.38 5.76 10.63 8.69 16.57 30.77 -50.90%
P/EPS -1.08 -1.74 -1.62 -22.60 -9.59 -7.28 -26.35 -41.26%
EY -92.69 -57.31 -61.78 -4.42 -10.43 -13.73 -3.79 70.33%
DY 0.00 0.00 0.00 0.00 0.00 0.12 0.00 -
P/NAPS 0.00 0.00 0.00 51.11 25.50 13.69 5.84 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 29/05/07 06/06/06 31/05/05 31/05/04 30/05/03 29/05/02 28/05/01 -
Price 0.16 0.44 0.36 2.64 4.56 7.24 11.20 -
P/RPS 0.43 1.01 1.23 6.10 9.71 14.85 31.91 -51.20%
P/EPS -1.08 -1.28 -0.35 -12.97 -10.72 -6.53 -27.33 -41.62%
EY -92.69 -78.16 -288.30 -7.71 -9.33 -15.32 -3.66 71.32%
DY 0.00 0.00 0.00 0.00 0.00 0.14 0.00 -
P/NAPS 0.00 0.00 0.00 29.33 28.50 12.27 6.05 -

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