[THETA] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 18.26%
YoY- -491.41%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 57,456 56,824 46,400 62,159 62,176 50,194 45,856 16.20%
PBT 301 -784 -3,968 -8,690 -10,609 -10,266 -12,732 -
Tax -21 -20 -20 -24 -48 -24 -24 -8.50%
NP 280 -804 -3,988 -8,714 -10,657 -10,290 -12,756 -
-
NP to SH 284 -792 -3,984 -8,701 -10,645 -10,278 -12,756 -
-
Tax Rate 6.98% - - - - - - -
Total Cost 57,176 57,628 50,388 70,873 72,833 60,484 58,612 -1.63%
-
Net Worth -100,870 -101,589 -103,317 -98,639 -96,270 -93,419 -91,565 6.65%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth -100,870 -101,589 -103,317 -98,639 -96,270 -93,419 -91,565 6.65%
NOSH 101,428 101,538 102,680 102,803 102,754 102,760 102,870 -0.93%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 0.49% -1.41% -8.59% -14.02% -17.14% -20.50% -27.82% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 56.65 55.96 45.19 60.46 60.51 48.85 44.58 17.30%
EPS 0.28 -0.78 -3.88 -8.46 -10.36 -10.00 -12.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.9945 -1.0005 -1.0062 -0.9595 -0.9369 -0.9091 -0.8901 7.66%
Adjusted Per Share Value based on latest NOSH - 103,100
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 48.74 48.21 39.36 52.73 52.75 42.58 38.90 16.20%
EPS 0.24 -0.67 -3.38 -7.38 -9.03 -8.72 -10.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.8557 -0.8618 -0.8765 -0.8368 -0.8167 -0.7925 -0.7768 6.65%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.16 0.16 0.16 0.16 0.16 0.16 0.16 -
P/RPS 0.28 0.29 0.35 0.26 0.26 0.33 0.36 -15.41%
P/EPS 57.14 -20.51 -4.12 -1.89 -1.54 -1.60 -1.29 -
EY 1.75 -4.88 -24.25 -52.90 -64.75 -62.51 -77.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 22/10/09 20/08/09 28/05/09 27/02/09 24/11/08 28/08/08 27/05/08 -
Price 0.02 0.16 0.16 0.16 0.16 0.16 0.16 -
P/RPS 0.04 0.29 0.35 0.26 0.26 0.33 0.36 -76.85%
P/EPS 7.14 -20.51 -4.12 -1.89 -1.54 -1.60 -1.29 -
EY 14.00 -4.88 -24.25 -52.90 -64.75 -62.51 -77.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 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