[THETA] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 25.19%
YoY- -186.41%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 56,594 76,754 94,765 62,295 70,868 38,414 44,085 4.24%
PBT -15,028 -988 12,065 -6,500 -2,260 -12,673 -32,886 -12.22%
Tax -65 -5,413 96,338 -22 88 -2,524 -2,208 -44.40%
NP -15,093 -6,401 108,403 -6,522 -2,172 -15,197 -35,094 -13.10%
-
NP to SH -15,093 -6,401 108,400 -6,510 -2,273 -15,254 -34,922 -13.03%
-
Tax Rate - - -798.49% - - - - -
Total Cost 71,687 83,155 -13,638 68,817 73,040 53,611 79,179 -1.64%
-
Net Worth 84,720 53,811 53,507 -103,317 -91,565 -83,104 -75,036 -
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 84,720 53,811 53,507 -103,317 -91,565 -83,104 -75,036 -
NOSH 107,241 63,307 63,135 102,680 102,870 102,852 101,551 0.91%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -26.67% -8.34% 114.39% -10.47% -3.06% -39.56% -79.61% -
ROE -17.82% -11.90% 202.59% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 52.77 121.24 150.10 60.67 68.89 37.35 43.41 3.30%
EPS -14.07 -10.11 171.69 -6.34 -2.21 -14.83 -34.39 -13.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.85 0.8475 -1.0062 -0.8901 -0.808 -0.7389 -
Adjusted Per Share Value based on latest NOSH - 102,680
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 47.97 65.06 80.33 52.81 60.07 32.56 37.37 4.24%
EPS -12.79 -5.43 91.89 -5.52 -1.93 -12.93 -29.60 -13.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7182 0.4562 0.4536 -0.8758 -0.7762 -0.7045 -0.6361 -
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.45 0.85 1.82 0.16 0.16 0.16 0.60 -
P/RPS 0.85 0.70 1.21 0.26 0.23 0.43 1.38 -7.75%
P/EPS -3.20 -8.41 1.06 -2.52 -7.24 -1.08 -1.74 10.67%
EY -31.28 -11.90 94.34 -39.63 -13.81 -92.69 -57.31 -9.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 1.00 2.15 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 09/05/12 26/05/11 14/05/10 28/05/09 27/05/08 29/05/07 06/06/06 -
Price 0.44 0.91 1.67 0.16 0.16 0.16 0.44 -
P/RPS 0.83 0.75 1.11 0.26 0.23 0.43 1.01 -3.21%
P/EPS -3.13 -9.00 0.97 -2.52 -7.24 -1.08 -1.28 16.05%
EY -31.99 -11.11 102.81 -39.63 -13.81 -92.69 -78.16 -13.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 1.07 1.97 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