[THETA] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
30-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 13.73%
YoY- -243.01%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 33,436 31,676 70,469 69,726 64,542 68,156 90,453 -48.58%
PBT -13,804 -14,908 -1,571 -6,433 -7,470 -12,440 1,439 -
Tax 0 0 -37 -10 0 0 -48 -
NP -13,804 -14,908 -1,608 -6,444 -7,470 -12,440 1,391 -
-
NP to SH -13,804 -14,908 -1,608 -6,444 -7,470 -12,440 1,391 -
-
Tax Rate - - - - - - 3.34% -
Total Cost 47,240 46,584 72,077 76,170 72,012 80,596 89,062 -34.55%
-
Net Worth 61,128 64,345 67,563 64,345 65,418 66,490 69,708 -8.40%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 61,128 64,345 67,563 64,345 65,418 66,490 69,708 -8.40%
NOSH 107,243 107,243 107,243 107,243 107,243 107,243 107,243 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -41.28% -47.06% -2.28% -9.24% -11.57% -18.25% 1.54% -
ROE -22.58% -23.17% -2.38% -10.01% -11.42% -18.71% 2.00% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 31.18 29.54 65.71 65.02 60.18 63.55 84.34 -48.58%
EPS -12.88 -13.92 -1.50 -6.01 -6.96 -11.60 1.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.60 0.63 0.60 0.61 0.62 0.65 -8.40%
Adjusted Per Share Value based on latest NOSH - 107,243
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 28.34 26.85 59.74 59.11 54.71 57.78 76.68 -48.59%
EPS -11.70 -12.64 -1.36 -5.46 -6.33 -10.55 1.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5182 0.5455 0.5727 0.5455 0.5545 0.5636 0.5909 -8.40%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.40 0.395 0.265 0.35 0.31 0.41 0.46 -
P/RPS 1.28 1.34 0.40 0.54 0.52 0.65 0.55 75.88%
P/EPS -3.11 -2.84 -17.67 -5.82 -4.45 -3.53 35.47 -
EY -32.18 -35.19 -5.66 -17.17 -22.47 -28.29 2.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.66 0.42 0.58 0.51 0.66 0.71 -0.94%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 15/05/19 26/02/19 30/11/18 17/08/18 31/05/18 28/02/18 -
Price 0.465 0.40 0.405 0.29 0.38 0.38 0.43 -
P/RPS 1.49 1.35 0.62 0.45 0.63 0.60 0.51 104.76%
P/EPS -3.61 -2.88 -27.01 -4.83 -5.46 -3.28 33.15 -
EY -27.68 -34.75 -3.70 -20.72 -18.33 -30.53 3.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.67 0.64 0.48 0.62 0.61 0.66 15.61%

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