[THETA] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -177.38%
YoY- 48.6%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 13,024 75,292 52,026 36,396 19,370 58,459 42,444 -54.47%
PBT -3,281 -6,906 -8,510 -4,142 -1,492 -12,732 -10,483 -53.86%
Tax 0 -66 -46 -2 -2 -63 -26 -
NP -3,281 -6,972 -8,556 -4,144 -1,494 -12,795 -10,509 -53.94%
-
NP to SH -3,281 -6,972 -8,556 -4,144 -1,494 -12,795 -10,509 -53.94%
-
Tax Rate - - - - - - - -
Total Cost 16,305 82,264 60,582 40,540 20,864 71,254 52,953 -54.36%
-
Net Worth 76,141 79,358 77,213 82,575 84,720 68,559 70,288 5.47%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 76,141 79,358 77,213 82,575 84,720 68,559 70,288 5.47%
NOSH 107,241 107,241 107,241 107,241 107,241 85,699 85,717 16.09%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -25.19% -9.26% -16.45% -11.39% -7.71% -21.89% -24.76% -
ROE -4.31% -8.79% -11.08% -5.02% -1.76% -18.66% -14.95% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 12.14 70.21 48.51 33.94 18.06 68.21 49.52 -60.79%
EPS -3.06 -6.50 -7.98 -3.86 -1.39 -14.93 -12.26 -60.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.74 0.72 0.77 0.79 0.80 0.82 -9.14%
Adjusted Per Share Value based on latest NOSH - 107,241
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 11.05 63.87 44.14 30.88 16.43 49.59 36.01 -54.47%
EPS -2.78 -5.91 -7.26 -3.52 -1.27 -10.85 -8.92 -53.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6459 0.6732 0.655 0.7005 0.7187 0.5816 0.5963 5.46%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.31 0.30 0.34 0.38 0.45 0.51 0.49 -
P/RPS 2.55 0.43 0.70 1.12 2.49 0.75 0.99 87.79%
P/EPS -10.13 -4.61 -4.26 -9.83 -32.30 -3.42 -4.00 85.68%
EY -9.87 -21.67 -23.47 -10.17 -3.10 -29.27 -25.02 -46.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.41 0.47 0.49 0.57 0.64 0.60 -18.66%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 15/05/13 26/02/13 30/11/12 28/08/12 09/05/12 22/02/12 25/11/11 -
Price 0.365 0.23 0.30 0.38 0.44 0.54 0.55 -
P/RPS 3.01 0.33 0.62 1.12 2.44 0.79 1.11 94.34%
P/EPS -11.93 -3.54 -3.76 -9.83 -31.58 -3.62 -4.49 91.72%
EY -8.38 -28.27 -26.59 -10.17 -3.17 -27.65 -22.29 -47.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.31 0.42 0.49 0.56 0.68 0.67 -16.61%

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