[THETA] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 174.04%
YoY- -16.05%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 69,726 64,542 68,156 90,453 75,394 68,976 46,796 30.42%
PBT -6,433 -7,470 -12,440 1,439 -1,844 -14,728 -21,888 -55.76%
Tax -10 0 0 -48 -34 -12 -16 -26.87%
NP -6,444 -7,470 -12,440 1,391 -1,878 -14,740 -21,904 -55.73%
-
NP to SH -6,444 -7,470 -12,440 1,391 -1,878 -14,740 -21,904 -55.73%
-
Tax Rate - - - 3.34% - - - -
Total Cost 76,170 72,012 80,596 89,062 77,273 83,716 68,700 7.11%
-
Net Worth 64,345 65,418 66,490 69,708 66,490 61,128 62,201 2.28%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 64,345 65,418 66,490 69,708 66,490 61,128 62,201 2.28%
NOSH 107,243 107,243 107,243 107,243 107,243 107,243 107,243 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -9.24% -11.57% -18.25% 1.54% -2.49% -21.37% -46.81% -
ROE -10.01% -11.42% -18.71% 2.00% -2.83% -24.11% -35.21% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 65.02 60.18 63.55 84.34 70.30 64.32 43.64 30.41%
EPS -6.01 -6.96 -11.60 1.30 -1.75 -13.74 -20.44 -55.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.61 0.62 0.65 0.62 0.57 0.58 2.28%
Adjusted Per Share Value based on latest NOSH - 107,243
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 59.15 54.75 57.82 76.74 63.96 58.52 39.70 30.41%
EPS -5.47 -6.34 -10.55 1.18 -1.59 -12.50 -18.58 -55.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5459 0.555 0.5641 0.5914 0.5641 0.5186 0.5277 2.28%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.35 0.31 0.41 0.46 0.41 0.415 0.38 -
P/RPS 0.54 0.52 0.65 0.55 0.58 0.65 0.87 -27.21%
P/EPS -5.82 -4.45 -3.53 35.47 -23.40 -3.02 -1.86 113.78%
EY -17.17 -22.47 -28.29 2.82 -4.27 -33.12 -53.75 -53.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.51 0.66 0.71 0.66 0.73 0.66 -8.24%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 17/08/18 31/05/18 28/02/18 29/11/17 29/08/17 23/05/17 -
Price 0.29 0.38 0.38 0.43 0.46 0.37 0.59 -
P/RPS 0.45 0.63 0.60 0.51 0.65 0.58 1.35 -51.89%
P/EPS -4.83 -5.46 -3.28 33.15 -26.26 -2.69 -2.89 40.78%
EY -20.72 -18.33 -30.53 3.02 -3.81 -37.15 -34.62 -28.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.62 0.61 0.66 0.74 0.65 1.02 -39.47%

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