[THETA] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 61.24%
YoY- -7.6%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 10,808 6,733 7,561 5,071 9,282 17,740 12,332 -8.38%
PBT -91,737 -6,414 -4,820 -2,241 -9,108 -5,098 -2,147 1108.37%
Tax -1,768 7 -7 -1,651 -932 -1 277 -
NP -93,505 -6,407 -4,827 -3,892 -10,040 -5,099 -1,870 1241.26%
-
NP to SH -93,505 -6,407 -4,827 -3,892 -10,040 -5,099 -1,870 1241.26%
-
Tax Rate - - - - - - - -
Total Cost 104,313 13,140 12,388 8,963 19,322 22,839 14,202 275.57%
-
Net Worth -32,039 123 6,175 9,242 12,384 12,336 15,412 -
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth -32,039 123 6,175 9,242 12,384 12,336 15,412 -
NOSH 102,822 102,841 102,921 102,691 102,780 102,802 102,747 0.04%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -865.15% -95.16% -63.84% -76.75% -108.17% -28.74% -15.16% -
ROE 0.00% -5,191.68% -78.17% -42.11% -81.07% -41.33% -12.13% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 10.51 6.55 7.35 4.94 9.03 17.26 12.00 -8.42%
EPS -90.96 -6.23 -4.69 -3.79 -9.77 -4.96 -1.82 1240.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.3116 0.0012 0.06 0.09 0.1205 0.12 0.15 -
Adjusted Per Share Value based on latest NOSH - 102,691
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 9.16 5.71 6.41 4.30 7.87 15.04 10.45 -8.37%
EPS -79.26 -5.43 -4.09 -3.30 -8.51 -4.32 -1.59 1238.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.2716 0.001 0.0523 0.0783 0.105 0.1046 0.1306 -
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.68 1.60 2.24 4.60 5.40 6.00 6.08 -
P/RPS 15.98 24.44 30.49 93.15 59.79 34.77 50.66 -53.49%
P/EPS -1.85 -25.68 -47.76 -121.37 -55.28 -120.97 -334.07 -96.82%
EY -54.13 -3.89 -2.09 -0.82 -1.81 -0.83 -0.30 3043.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1,333.33 37.33 51.11 44.81 50.00 40.53 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 29/11/04 30/08/04 31/05/04 27/02/04 20/11/03 29/08/03 -
Price 1.56 1.44 1.80 2.64 5.24 5.52 6.64 -
P/RPS 14.84 21.99 24.50 53.46 58.02 31.99 55.32 -58.23%
P/EPS -1.72 -23.11 -38.38 -69.66 -53.64 -111.29 -364.84 -97.14%
EY -58.29 -4.33 -2.61 -1.44 -1.86 -0.90 -0.27 3440.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1,200.00 30.00 29.33 43.49 46.00 44.27 -

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