[THETA] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
14-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 9.1%
YoY- 14.32%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 95,793 107,065 155,488 121,340 94,802 68,946 56,594 9.16%
PBT 3,801 -4,819 5,658 -6,471 -4,171 -8,695 -15,028 -
Tax -44 -38 -147 -10 -3,393 -64 -65 -6.29%
NP 3,757 -4,857 5,511 -6,481 -7,564 -8,759 -15,093 -
-
NP to SH 3,757 -4,857 5,511 -6,481 -7,564 -8,759 -15,093 -
-
Tax Rate 1.16% - 2.60% - - - - -
Total Cost 92,036 111,922 149,977 127,821 102,366 77,705 71,687 4.25%
-
Net Worth 66,490 62,201 67,561 62,199 68,634 76,141 84,720 -3.95%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 66,490 62,201 67,561 62,199 68,634 76,141 84,720 -3.95%
NOSH 107,243 107,243 107,241 107,241 107,241 107,241 107,241 0.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 3.92% -4.54% 3.54% -5.34% -7.98% -12.70% -26.67% -
ROE 5.65% -7.81% 8.16% -10.42% -11.02% -11.50% -17.82% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 89.32 99.83 144.99 113.15 88.40 64.29 52.77 9.16%
EPS 3.50 -4.53 5.14 -6.04 -7.05 -8.17 -14.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.58 0.63 0.58 0.64 0.71 0.79 -3.95%
Adjusted Per Share Value based on latest NOSH - 107,241
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 81.20 90.76 131.81 102.86 80.36 58.44 47.97 9.16%
EPS 3.18 -4.12 4.67 -5.49 -6.41 -7.42 -12.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5636 0.5273 0.5727 0.5273 0.5818 0.6454 0.7182 -3.95%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.41 0.38 0.435 0.29 0.335 0.31 0.45 -
P/RPS 0.46 0.38 0.30 0.26 0.38 0.48 0.85 -9.72%
P/EPS 11.70 -8.39 8.46 -4.80 -4.75 -3.80 -3.20 -
EY 8.54 -11.92 11.81 -20.84 -21.05 -26.35 -31.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.66 0.69 0.50 0.52 0.44 0.57 2.47%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/05/18 23/05/17 19/05/16 14/05/15 20/05/14 15/05/13 09/05/12 -
Price 0.38 0.59 0.42 0.325 0.425 0.365 0.44 -
P/RPS 0.43 0.59 0.29 0.29 0.48 0.57 0.83 -10.37%
P/EPS 10.85 -13.03 8.17 -5.38 -6.03 -4.47 -3.13 -
EY 9.22 -7.68 12.24 -18.60 -16.60 -22.38 -31.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 1.02 0.67 0.56 0.66 0.51 0.56 1.43%

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