[THETA] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -30.35%
YoY- -109.59%
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 36,396 19,370 58,459 42,444 30,374 21,235 86,167 -43.73%
PBT -4,142 -1,492 -12,732 -10,483 -8,062 804 1,087 -
Tax -2 -2 -63 -26 0 0 -5,413 -99.48%
NP -4,144 -1,494 -12,795 -10,509 -8,062 804 -4,326 -2.82%
-
NP to SH -4,144 -1,494 -12,795 -10,509 -8,062 804 -4,326 -2.82%
-
Tax Rate - - - - - 0.00% 497.98% -
Total Cost 40,540 20,864 71,254 52,953 38,436 20,431 90,493 -41.48%
-
Net Worth 82,575 84,720 68,559 70,288 55,112 53,811 52,971 34.48%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 82,575 84,720 68,559 70,288 55,112 53,811 52,971 34.48%
NOSH 107,241 107,241 85,699 85,717 70,657 63,307 63,061 42.51%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -11.39% -7.71% -21.89% -24.76% -26.54% 3.79% -5.02% -
ROE -5.02% -1.76% -18.66% -14.95% -14.63% 1.49% -8.17% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 33.94 18.06 68.21 49.52 42.99 33.54 136.64 -60.51%
EPS -3.86 -1.39 -14.93 -12.26 -11.41 1.27 -6.86 -31.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.79 0.80 0.82 0.78 0.85 0.84 -5.64%
Adjusted Per Share Value based on latest NOSH - 85,559
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 30.85 16.42 49.56 35.98 25.75 18.00 73.04 -43.73%
EPS -3.51 -1.27 -10.85 -8.91 -6.83 0.68 -3.67 -2.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.7182 0.5812 0.5958 0.4672 0.4562 0.449 34.48%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.38 0.45 0.51 0.49 0.82 0.85 0.90 -
P/RPS 1.12 2.49 0.75 0.99 1.91 2.53 0.66 42.31%
P/EPS -9.83 -32.30 -3.42 -4.00 -7.19 66.93 -13.12 -17.52%
EY -10.17 -3.10 -29.27 -25.02 -13.91 1.49 -7.62 21.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.57 0.64 0.60 1.05 1.00 1.07 -40.61%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 09/05/12 22/02/12 25/11/11 16/08/11 26/05/11 24/02/11 -
Price 0.38 0.44 0.54 0.55 0.60 0.91 0.88 -
P/RPS 1.12 2.44 0.79 1.11 1.40 2.71 0.64 45.26%
P/EPS -9.83 -31.58 -3.62 -4.49 -5.26 71.65 -12.83 -16.28%
EY -10.17 -3.17 -27.65 -22.29 -19.02 1.40 -7.80 19.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.56 0.68 0.67 0.77 1.07 1.05 -39.86%

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