[THETA] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -177.38%
YoY- 48.6%
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 63,656 37,128 32,414 36,396 30,374 51,424 28,412 14.38%
PBT -5,737 -5,346 -4,882 -4,142 -8,062 1,339 -392 56.36%
Tax 0 0 0 -2 0 -5,373 -10 -
NP -5,737 -5,346 -4,882 -4,144 -8,062 -4,034 -402 55.71%
-
NP to SH -5,737 -5,346 -4,882 -4,144 -8,062 -4,034 -396 56.10%
-
Tax Rate - - - - - 401.27% - -
Total Cost 69,393 42,474 37,296 40,540 38,436 55,458 28,814 15.76%
-
Net Worth 57,910 65,417 73,996 82,575 55,112 53,344 -101,589 -
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 57,910 65,417 73,996 82,575 55,112 53,344 -101,589 -
NOSH 107,241 107,241 107,241 107,241 70,657 63,129 101,538 0.91%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -9.01% -14.40% -15.06% -11.39% -26.54% -7.84% -1.41% -
ROE -9.91% -8.17% -6.60% -5.02% -14.63% -7.56% 0.00% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 59.36 34.62 30.23 33.94 42.99 81.46 27.98 13.34%
EPS -5.35 -4.99 -4.55 -3.86 -11.41 -6.39 -0.39 54.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.61 0.69 0.77 0.78 0.845 -1.0005 -
Adjusted Per Share Value based on latest NOSH - 107,241
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 53.96 31.47 27.48 30.85 25.75 43.59 24.08 14.38%
EPS -4.86 -4.53 -4.14 -3.51 -6.83 -3.42 -0.34 55.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4909 0.5545 0.6273 0.70 0.4672 0.4522 -0.8612 -
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.31 0.57 0.35 0.38 0.82 1.47 0.16 -
P/RPS 0.52 1.65 1.16 1.12 1.91 1.80 0.57 -1.51%
P/EPS -5.79 -11.43 -7.69 -9.83 -7.19 -23.00 -41.03 -27.83%
EY -17.26 -8.75 -13.01 -10.17 -13.91 -4.35 -2.44 38.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.93 0.51 0.49 1.05 1.74 0.00 -
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 22/08/14 27/08/13 28/08/12 16/08/11 27/08/10 20/08/09 -
Price 0.27 0.44 0.39 0.38 0.60 1.53 0.16 -
P/RPS 0.45 1.27 1.29 1.12 1.40 1.88 0.57 -3.86%
P/EPS -5.05 -8.83 -8.57 -9.83 -5.26 -23.94 -41.03 -29.46%
EY -19.81 -11.33 -11.67 -10.17 -19.02 -4.18 -2.44 41.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.72 0.57 0.49 0.77 1.81 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