[THETA] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
15-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -88.24%
YoY- -119.61%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 94,903 97,886 64,828 52,096 75,292 69,368 72,792 19.28%
PBT -8,012 2,940 -9,764 -13,124 -6,906 -11,346 -8,284 -2.19%
Tax -5 -12,933 0 0 -66 -61 -4 15.99%
NP -8,017 -9,993 -9,764 -13,124 -6,972 -11,408 -8,288 -2.18%
-
NP to SH -8,017 -9,993 -9,764 -13,124 -6,972 -11,408 -8,288 -2.18%
-
Tax Rate - 439.90% - - - - - -
Total Cost 102,920 107,879 74,592 65,220 82,264 80,776 81,080 17.18%
-
Net Worth 70,779 71,840 73,996 76,141 79,358 77,213 82,575 -9.74%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 70,779 71,840 73,996 76,141 79,358 77,213 82,575 -9.74%
NOSH 107,241 107,224 107,241 107,241 107,241 107,241 107,241 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -8.45% -10.21% -15.06% -25.19% -9.26% -16.45% -11.39% -
ROE -11.33% -13.91% -13.20% -17.24% -8.79% -14.77% -10.04% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 88.49 91.29 60.45 48.58 70.21 64.68 67.88 19.27%
EPS -7.48 -9.32 -9.10 -12.24 -6.50 -10.64 -7.72 -2.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.67 0.69 0.71 0.74 0.72 0.77 -9.74%
Adjusted Per Share Value based on latest NOSH - 107,241
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 80.51 83.04 55.00 44.20 63.87 58.85 61.75 19.28%
EPS -6.80 -8.48 -8.28 -11.13 -5.91 -9.68 -7.03 -2.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6005 0.6095 0.6277 0.6459 0.6732 0.655 0.7005 -9.73%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.39 0.40 0.35 0.31 0.30 0.34 0.38 -
P/RPS 0.44 0.44 0.58 0.64 0.43 0.53 0.56 -14.81%
P/EPS -5.22 -4.29 -3.84 -2.53 -4.61 -3.20 -4.92 4.01%
EY -19.17 -23.30 -26.01 -39.48 -21.67 -31.29 -20.34 -3.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.60 0.51 0.44 0.41 0.47 0.49 13.14%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 15/11/13 27/08/13 15/05/13 26/02/13 30/11/12 28/08/12 -
Price 0.37 0.40 0.39 0.365 0.23 0.30 0.38 -
P/RPS 0.42 0.44 0.65 0.75 0.33 0.46 0.56 -17.40%
P/EPS -4.95 -4.29 -4.28 -2.98 -3.54 -2.82 -4.92 0.40%
EY -20.20 -23.30 -23.35 -33.53 -28.27 -35.46 -20.34 -0.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.60 0.57 0.51 0.31 0.42 0.49 9.28%

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