[THETA] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
15-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -25.63%
YoY- 41.97%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 155,488 121,340 94,802 68,946 56,594 76,754 94,765 8.59%
PBT 5,658 -6,471 -4,171 -8,695 -15,028 -988 12,065 -11.84%
Tax -147 -10 -3,393 -64 -65 -5,413 96,338 -
NP 5,511 -6,481 -7,564 -8,759 -15,093 -6,401 108,403 -39.10%
-
NP to SH 5,511 -6,481 -7,564 -8,759 -15,093 -6,401 108,400 -39.10%
-
Tax Rate 2.60% - - - - - -798.49% -
Total Cost 149,977 127,821 102,366 77,705 71,687 83,155 -13,638 -
-
Net Worth 67,561 62,199 68,634 76,141 84,720 53,811 53,507 3.95%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 67,561 62,199 68,634 76,141 84,720 53,811 53,507 3.95%
NOSH 107,241 107,241 107,241 107,241 107,241 63,307 63,135 9.22%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 3.54% -5.34% -7.98% -12.70% -26.67% -8.34% 114.39% -
ROE 8.16% -10.42% -11.02% -11.50% -17.82% -11.90% 202.59% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 144.99 113.15 88.40 64.29 52.77 121.24 150.10 -0.57%
EPS 5.14 -6.04 -7.05 -8.17 -14.07 -10.11 171.69 -44.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.58 0.64 0.71 0.79 0.85 0.8475 -4.81%
Adjusted Per Share Value based on latest NOSH - 107,241
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 131.81 102.86 80.36 58.44 47.97 65.06 80.33 8.59%
EPS 4.67 -5.49 -6.41 -7.42 -12.79 -5.43 91.89 -39.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5727 0.5273 0.5818 0.6454 0.7182 0.4562 0.4536 3.95%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.435 0.29 0.335 0.31 0.45 0.85 1.82 -
P/RPS 0.30 0.26 0.38 0.48 0.85 0.70 1.21 -20.72%
P/EPS 8.46 -4.80 -4.75 -3.80 -3.20 -8.41 1.06 41.32%
EY 11.81 -20.84 -21.05 -26.35 -31.28 -11.90 94.34 -29.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.50 0.52 0.44 0.57 1.00 2.15 -17.24%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 19/05/16 14/05/15 20/05/14 15/05/13 09/05/12 26/05/11 14/05/10 -
Price 0.42 0.325 0.425 0.365 0.44 0.91 1.67 -
P/RPS 0.29 0.29 0.48 0.57 0.83 0.75 1.11 -20.02%
P/EPS 8.17 -5.38 -6.03 -4.47 -3.13 -9.00 0.97 42.59%
EY 12.24 -18.60 -16.60 -22.38 -31.99 -11.11 102.81 -29.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.56 0.66 0.51 0.56 1.07 1.97 -16.43%

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