[THETA] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 24.15%
YoY- 42.62%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 36,886 22,794 25,264 69,356 48,514 21,598 56,486 -6.85%
PBT -16,478 -13,112 -17,428 -11,534 -20,084 -17,938 -9,932 8.79%
Tax 128 -12 -10 560 20,084 17,938 9,932 -51.56%
NP -16,350 -13,124 -17,438 -10,974 0 0 0 -
-
NP to SH -16,326 -13,112 -17,438 -10,974 -19,126 -17,862 -4,744 22.86%
-
Tax Rate - - - - - - - -
Total Cost 53,236 35,918 42,702 80,330 48,514 21,598 56,486 -0.98%
-
Net Worth -78,843 -42,131 6,169 15,412 52,197 169,977 195,233 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth -78,843 -42,131 6,169 15,412 52,197 169,977 195,233 -
NOSH 102,808 102,758 102,818 102,752 98,486 96,032 91,230 2.01%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -44.33% -57.58% -69.02% -15.82% 0.00% 0.00% 0.00% -
ROE 0.00% 0.00% -282.67% -71.20% -36.64% -10.51% -2.43% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 35.88 22.18 24.57 67.50 49.26 22.49 61.92 -8.68%
EPS -15.88 -12.76 -16.96 -10.68 -19.42 -18.60 -5.20 20.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.7669 -0.41 0.06 0.15 0.53 1.77 2.14 -
Adjusted Per Share Value based on latest NOSH - 102,747
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 31.29 19.34 21.43 58.84 41.16 18.32 47.92 -6.85%
EPS -13.85 -11.12 -14.79 -9.31 -16.23 -15.15 -4.02 22.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.6689 -0.3574 0.0523 0.1308 0.4428 1.442 1.6563 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.16 0.56 2.24 6.08 6.60 10.88 31.68 -
P/RPS 0.45 2.52 9.12 9.01 13.40 48.38 51.17 -54.55%
P/EPS -1.01 -4.39 -13.21 -56.93 -33.99 -58.49 -609.23 -65.58%
EY -99.25 -22.79 -7.57 -1.76 -2.94 -1.71 -0.16 191.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 37.33 40.53 12.45 6.15 14.80 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 30/08/05 30/08/04 29/08/03 30/08/02 28/08/01 29/08/00 -
Price 0.16 0.44 1.80 6.64 5.60 12.40 30.40 -
P/RPS 0.45 1.98 7.33 9.84 11.37 55.13 49.10 -54.23%
P/EPS -1.01 -3.45 -10.61 -62.17 -28.84 -66.67 -584.62 -65.34%
EY -99.25 -29.00 -9.42 -1.61 -3.47 -1.50 -0.17 188.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 30.00 44.27 10.57 7.01 14.21 -

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