[THETA] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 118.59%
YoY- -72.07%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 58,459 42,444 30,374 21,235 86,167 73,879 51,424 8.89%
PBT -12,732 -10,483 -8,062 804 1,087 363 1,339 -
Tax -63 -26 0 0 -5,413 -5,377 -5,373 -94.79%
NP -12,795 -10,509 -8,062 804 -4,326 -5,014 -4,034 115.42%
-
NP to SH -12,795 -10,509 -8,062 804 -4,326 -5,014 -4,034 115.42%
-
Tax Rate - - - 0.00% 497.98% 1,481.27% 401.27% -
Total Cost 71,254 52,953 38,436 20,431 90,493 78,893 55,458 18.13%
-
Net Worth 68,559 70,288 55,112 53,811 52,971 52,381 53,344 18.15%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 68,559 70,288 55,112 53,811 52,971 52,381 53,344 18.15%
NOSH 85,699 85,717 70,657 63,307 63,061 63,148 63,129 22.53%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -21.89% -24.76% -26.54% 3.79% -5.02% -6.79% -7.84% -
ROE -18.66% -14.95% -14.63% 1.49% -8.17% -9.57% -7.56% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 68.21 49.52 42.99 33.54 136.64 116.99 81.46 -11.13%
EPS -14.93 -12.26 -11.41 1.27 -6.86 -7.94 -6.39 75.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.82 0.78 0.85 0.84 0.8295 0.845 -3.57%
Adjusted Per Share Value based on latest NOSH - 63,307
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 49.59 36.01 25.77 18.01 73.10 62.67 43.63 8.88%
EPS -10.85 -8.92 -6.84 0.68 -3.67 -4.25 -3.42 115.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5816 0.5963 0.4675 0.4565 0.4494 0.4444 0.4525 18.16%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.51 0.49 0.82 0.85 0.90 1.45 1.47 -
P/RPS 0.75 0.99 1.91 2.53 0.66 1.24 1.80 -44.12%
P/EPS -3.42 -4.00 -7.19 66.93 -13.12 -18.26 -23.00 -71.83%
EY -29.27 -25.02 -13.91 1.49 -7.62 -5.48 -4.35 255.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.60 1.05 1.00 1.07 1.75 1.74 -48.57%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 25/11/11 16/08/11 26/05/11 24/02/11 30/11/10 27/08/10 -
Price 0.54 0.55 0.60 0.91 0.88 1.04 1.53 -
P/RPS 0.79 1.11 1.40 2.71 0.64 0.89 1.88 -43.80%
P/EPS -3.62 -4.49 -5.26 71.65 -12.83 -13.10 -23.94 -71.51%
EY -27.65 -22.29 -19.02 1.40 -7.80 -7.63 -4.18 251.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.67 0.77 1.07 1.05 1.25 1.81 -47.84%

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