[THETA] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -85.72%
YoY- 24.81%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 50,194 41,316 36,886 22,794 25,264 69,356 48,514 0.56%
PBT -10,266 -9,952 -16,478 -13,112 -17,428 -11,534 -20,084 -10.57%
Tax -24 -24 128 -12 -10 560 20,084 -
NP -10,290 -9,976 -16,350 -13,124 -17,438 -10,974 0 -
-
NP to SH -10,278 -9,936 -16,326 -13,112 -17,438 -10,974 -19,126 -9.82%
-
Tax Rate - - - - - - - -
Total Cost 60,484 51,292 53,236 35,918 42,702 80,330 48,514 3.74%
-
Net Worth -93,419 0 -78,843 -42,131 6,169 15,412 52,197 -
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth -93,419 0 -78,843 -42,131 6,169 15,412 52,197 -
NOSH 102,760 102,615 102,808 102,758 102,818 102,752 98,486 0.70%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin -20.50% -24.15% -44.33% -57.58% -69.02% -15.82% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% -282.67% -71.20% -36.64% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 48.85 40.26 35.88 22.18 24.57 67.50 49.26 -0.13%
EPS -10.00 -9.66 -15.88 -12.76 -16.96 -10.68 -19.42 -10.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.9091 0.00 -0.7669 -0.41 0.06 0.15 0.53 -
Adjusted Per Share Value based on latest NOSH - 102,811
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 42.55 35.02 31.27 19.32 21.42 58.79 41.12 0.57%
EPS -8.71 -8.42 -13.84 -11.11 -14.78 -9.30 -16.21 -9.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.7919 0.00 -0.6684 -0.3571 0.0523 0.1307 0.4425 -
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.16 0.16 0.16 0.56 2.24 6.08 6.60 -
P/RPS 0.33 0.40 0.45 2.52 9.12 9.01 13.40 -46.03%
P/EPS -1.60 -1.65 -1.01 -4.39 -13.21 -56.93 -33.99 -39.88%
EY -62.51 -60.52 -99.25 -22.79 -7.57 -1.76 -2.94 66.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 37.33 40.53 12.45 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 28/08/08 28/08/07 29/08/06 30/08/05 30/08/04 29/08/03 30/08/02 -
Price 0.16 0.16 0.16 0.44 1.80 6.64 5.60 -
P/RPS 0.33 0.40 0.45 1.98 7.33 9.84 11.37 -44.53%
P/EPS -1.60 -1.65 -1.01 -3.45 -10.61 -62.17 -28.84 -38.21%
EY -62.51 -60.52 -99.25 -29.00 -9.42 -1.61 -3.47 61.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 30.00 44.27 10.57 -

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