[THETA] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -240.12%
YoY- -918.69%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 21,235 86,167 73,879 51,424 30,648 75,717 43,092 -37.63%
PBT 804 1,087 363 1,339 2,879 8,195 226 133.22%
Tax 0 -5,413 -5,377 -5,373 0 -29 -16 -
NP 804 -4,326 -5,014 -4,034 2,879 8,166 210 144.93%
-
NP to SH 804 -4,326 -5,014 -4,034 2,879 104,528 213 142.62%
-
Tax Rate 0.00% 497.98% 1,481.27% 401.27% 0.00% 0.35% 7.08% -
Total Cost 20,431 90,493 78,893 55,458 27,769 67,551 42,882 -39.02%
-
Net Worth 53,811 52,971 52,381 53,344 53,507 28,891 -100,870 -
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 53,811 52,971 52,381 53,344 53,507 28,891 -100,870 -
NOSH 63,307 63,061 63,148 63,129 63,135 12,881 101,428 -26.98%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 3.79% -5.02% -6.79% -7.84% 9.39% 10.78% 0.49% -
ROE 1.49% -8.17% -9.57% -7.56% 5.38% 361.80% 0.00% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 33.54 136.64 116.99 81.46 48.54 210.16 42.49 -14.60%
EPS 1.27 -6.86 -7.94 -6.39 4.56 290.13 0.21 232.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.84 0.8295 0.845 0.8475 0.8019 -0.9945 -
Adjusted Per Share Value based on latest NOSH - 63,132
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 18.00 73.04 62.63 43.59 25.98 64.18 36.53 -37.64%
EPS 0.68 -3.67 -4.25 -3.42 2.44 88.61 0.18 142.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4562 0.449 0.444 0.4522 0.4536 0.2449 -0.8551 -
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.85 0.90 1.45 1.47 1.82 1.87 0.16 -
P/RPS 2.53 0.66 1.24 1.80 3.75 0.89 0.38 254.31%
P/EPS 66.93 -13.12 -18.26 -23.00 39.91 0.64 76.19 -8.28%
EY 1.49 -7.62 -5.48 -4.35 2.51 155.15 1.31 8.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.07 1.75 1.74 2.15 2.33 0.00 -
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 24/02/11 30/11/10 27/08/10 14/05/10 25/02/10 22/10/09 -
Price 0.91 0.88 1.04 1.53 1.67 1.66 0.02 -
P/RPS 2.71 0.64 0.89 1.88 3.44 0.79 0.05 1335.67%
P/EPS 71.65 -12.83 -13.10 -23.94 36.62 0.57 9.52 284.52%
EY 1.40 -7.80 -7.63 -4.18 2.73 174.78 10.50 -73.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.05 1.25 1.81 1.97 2.07 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