[THETA] YoY TTM Result on 31-Mar-2018 [#1]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 170.09%
YoY- 177.35%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 50,185 51,993 61,349 95,793 107,065 155,488 121,340 -13.67%
PBT -3,438 3,686 -2,188 3,801 -4,819 5,658 -6,471 -9.99%
Tax -3,940 9 -37 -44 -38 -147 -10 170.51%
NP -7,378 3,695 -2,225 3,757 -4,857 5,511 -6,481 2.18%
-
NP to SH -7,378 3,695 -2,225 3,757 -4,857 5,511 -6,481 2.18%
-
Tax Rate - -0.24% - 1.16% - 2.60% - -
Total Cost 57,563 48,298 63,574 92,036 111,922 149,977 127,821 -12.43%
-
Net Worth 62,201 68,635 64,345 66,490 62,201 67,561 62,199 0.00%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 62,201 68,635 64,345 66,490 62,201 67,561 62,199 0.00%
NOSH 107,243 107,243 107,243 107,243 107,243 107,241 107,241 0.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin -14.70% 7.11% -3.63% 3.92% -4.54% 3.54% -5.34% -
ROE -11.86% 5.38% -3.46% 5.65% -7.81% 8.16% -10.42% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 46.80 48.48 57.21 89.32 99.83 144.99 113.15 -13.67%
EPS -6.88 3.45 -2.07 3.50 -4.53 5.14 -6.04 2.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.64 0.60 0.62 0.58 0.63 0.58 0.00%
Adjusted Per Share Value based on latest NOSH - 107,243
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 42.54 44.07 52.00 81.20 90.76 131.81 102.86 -13.67%
EPS -6.25 3.13 -1.89 3.18 -4.12 4.67 -5.49 2.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5273 0.5818 0.5455 0.5636 0.5273 0.5727 0.5273 0.00%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.935 0.21 0.395 0.41 0.38 0.435 0.29 -
P/RPS 2.00 0.43 0.69 0.46 0.38 0.30 0.26 40.45%
P/EPS -13.59 6.10 -19.04 11.70 -8.39 8.46 -4.80 18.92%
EY -7.36 16.41 -5.25 8.54 -11.92 11.81 -20.84 -15.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 0.33 0.66 0.66 0.66 0.69 0.50 21.49%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/05/21 21/05/20 15/05/19 31/05/18 23/05/17 19/05/16 14/05/15 -
Price 0.765 0.37 0.40 0.38 0.59 0.42 0.325 -
P/RPS 1.63 0.76 0.70 0.43 0.59 0.29 0.29 33.30%
P/EPS -11.12 10.74 -19.28 10.85 -13.03 8.17 -5.38 12.85%
EY -8.99 9.31 -5.19 9.22 -7.68 12.24 -18.60 -11.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 0.58 0.67 0.61 1.02 0.67 0.56 15.34%

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