[THETA] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
14-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -276.91%
YoY- 62.56%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 51,295 20,658 8,329 39,037 28,335 18,443 8,952 219.87%
PBT 485 -4,976 -2,331 -11,003 -3,665 -8,239 -661 -
Tax -20 -12 -6 -2,454 63 64 64 -
NP 465 -4,988 -2,337 -13,457 -3,602 -8,175 -597 -
-
NP to SH 505 -4,968 -2,327 -13,516 -3,586 -8,163 -589 -
-
Tax Rate 4.12% - - - - - - -
Total Cost 50,830 25,646 10,666 52,494 31,937 26,618 9,549 204.55%
-
Net Worth -85,530 0 -83,104 -81,933 -80,957 -78,843 -75,036 9.11%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth -85,530 0 -83,104 -81,933 -80,957 -78,843 -75,036 9.11%
NOSH 103,061 102,615 102,852 102,828 102,750 102,808 101,551 0.98%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 0.91% -24.15% -28.06% -34.47% -12.71% -44.33% -6.67% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 49.77 20.13 8.10 37.96 27.58 17.94 8.82 216.62%
EPS 0.49 -4.83 -2.26 -13.15 -3.49 -7.94 -0.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.8299 0.00 -0.808 -0.7968 -0.7879 -0.7669 -0.7389 8.04%
Adjusted Per Share Value based on latest NOSH - 102,857
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 43.48 17.51 7.06 33.09 24.02 15.63 7.59 219.81%
EPS 0.43 -4.21 -1.97 -11.46 -3.04 -6.92 -0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.725 0.00 -0.7045 -0.6945 -0.6863 -0.6684 -0.6361 9.10%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.16 0.16 0.16 0.02 0.16 0.16 0.60 -
P/RPS 0.32 0.79 1.98 0.05 0.58 0.89 6.81 -86.95%
P/EPS 32.65 -3.30 -7.07 -0.15 -4.58 -2.02 -103.45 -
EY 3.06 -30.26 -14.14 -657.21 -21.81 -49.63 -0.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 28/08/07 29/05/07 14/02/07 23/11/06 29/08/06 06/06/06 -
Price 0.16 0.16 0.16 0.02 0.02 0.16 0.44 -
P/RPS 0.32 0.79 1.98 0.05 0.07 0.89 4.99 -83.95%
P/EPS 32.65 -3.30 -7.07 -0.15 -0.57 -2.02 -75.86 -
EY 3.06 -30.26 -14.14 -657.21 -174.50 -49.63 -1.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 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