[THETA] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
14-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -97.24%
YoY- 389.06%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 12,288 22,455 20,776 30,648 32,625 14,680 16,812 -18.81%
PBT 724 -976 -1,540 2,879 7,969 618 599 13.42%
Tax -36 -4 -5,373 0 -12 -7 -5 271.52%
NP 688 -980 -6,913 2,879 7,957 611 594 10.26%
-
NP to SH 688 -980 -6,913 2,879 104,316 608 597 9.89%
-
Tax Rate 4.97% - - 0.00% 0.15% 1.13% 0.83% -
Total Cost 11,600 23,435 27,689 27,769 24,668 14,069 16,218 -19.97%
-
Net Worth 53,020 52,445 53,346 53,507 28,891 -102,484 -102,982 -
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 53,020 52,445 53,346 53,507 28,891 -102,484 -102,982 -
NOSH 63,119 63,225 63,132 63,135 12,881 103,050 102,931 -27.75%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 5.60% -4.36% -33.27% 9.39% 24.39% 4.16% 3.53% -
ROE 1.30% -1.87% -12.96% 5.38% 361.07% 0.00% 0.00% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 19.47 35.52 32.91 48.54 90.55 14.25 16.33 12.40%
EPS 1.09 -1.55 -10.95 4.56 289.54 0.59 0.58 52.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.8295 0.845 0.8475 0.8019 -0.9945 -1.0005 -
Adjusted Per Share Value based on latest NOSH - 63,135
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 10.42 19.03 17.61 25.98 27.66 12.44 14.25 -18.78%
EPS 0.58 -0.83 -5.86 2.44 88.43 0.52 0.51 8.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4494 0.4446 0.4522 0.4536 0.2449 -0.8687 -0.873 -
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.90 1.45 1.47 1.82 1.87 0.16 0.16 -
P/RPS 4.62 4.08 4.47 3.75 2.07 1.12 0.98 180.36%
P/EPS 82.57 -93.55 -13.42 39.91 0.65 27.12 27.59 107.25%
EY 1.21 -1.07 -7.45 2.51 154.83 3.69 3.63 -51.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.75 1.74 2.15 2.33 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 30/11/10 27/08/10 14/05/10 25/02/10 22/10/09 20/08/09 -
Price 0.88 1.04 1.53 1.67 1.66 0.02 0.16 -
P/RPS 4.52 2.93 4.65 3.44 1.83 0.14 0.98 176.31%
P/EPS 80.73 -67.10 -13.97 36.62 0.57 3.39 27.59 104.17%
EY 1.24 -1.49 -7.16 2.73 174.42 29.50 3.63 -51.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.25 1.81 1.97 2.07 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