[THETA] YoY Annual (Unaudited) Result on 31-Dec-2007 [#4]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
YoY- 116.45%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 86,167 75,717 62,159 67,733 39,037 39,981 30,173 19.10%
PBT 1,087 8,195 -8,690 2,226 -11,003 -33,955 -106,865 -
Tax -5,413 -29 -24 88 -2,454 -2,278 -1,766 20.51%
NP -4,326 8,166 -8,714 2,314 -13,457 -36,233 -108,631 -41.54%
-
NP to SH -4,326 104,528 -8,701 2,223 -13,516 -36,098 -108,631 -41.54%
-
Tax Rate 497.98% 0.35% - -3.95% - - - -
Total Cost 90,493 67,551 70,873 65,419 52,494 76,214 138,804 -6.87%
-
Net Worth 52,971 28,891 -98,639 -87,880 -81,933 -75,952 -32,040 -
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 52,971 28,891 -98,639 -87,880 -81,933 -75,952 -32,040 -
NOSH 63,061 12,881 102,803 102,916 102,828 102,805 102,824 -7.82%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin -5.02% 10.78% -14.02% 3.42% -34.47% -90.63% -360.03% -
ROE -8.17% 361.80% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 136.64 210.16 60.46 65.81 37.96 38.89 29.34 29.21%
EPS -6.86 290.13 -8.46 2.16 -13.15 -35.11 -105.67 -36.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.8019 -0.9595 -0.8539 -0.7968 -0.7388 -0.3116 -
Adjusted Per Share Value based on latest NOSH - 102,874
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 73.10 64.23 52.73 57.46 33.12 33.92 25.60 19.09%
EPS -3.67 88.68 -7.38 1.89 -11.47 -30.62 -92.16 -41.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4494 0.2451 -0.8368 -0.7455 -0.6951 -0.6443 -0.2718 -
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.90 1.87 0.16 0.16 0.02 0.32 1.68 -
P/RPS 0.66 0.89 0.26 0.24 0.05 0.82 5.73 -30.23%
P/EPS -13.12 0.64 -1.89 7.41 -0.15 -0.91 -1.59 42.13%
EY -7.62 155.15 -52.90 13.50 -657.21 -109.73 -62.89 -29.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 2.33 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 24/02/11 25/02/10 27/02/09 29/02/08 14/02/07 28/02/06 28/02/05 -
Price 0.88 1.66 0.16 0.16 0.02 0.40 1.56 -
P/RPS 0.64 0.79 0.26 0.24 0.05 1.03 5.32 -29.72%
P/EPS -12.83 0.57 -1.89 7.41 -0.15 -1.14 -1.48 43.30%
EY -7.80 174.78 -52.90 13.50 -657.21 -87.78 -67.72 -30.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 2.07 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