[THETA] YoY TTM Result on 30-Jun-2021 [#2]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 37.72%
YoY- -209.72%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 111,700 126,808 126,886 79,743 53,243 54,916 88,236 4.00%
PBT 2,854 5,068 123 -655 4,179 -4,738 5,068 -9.11%
Tax -464 -421 -496 -3,940 9 -37 -42 49.18%
NP 2,390 4,647 -373 -4,595 4,188 -4,775 5,026 -11.64%
-
NP to SH 2,390 4,647 -373 -4,595 4,188 -4,775 5,026 -11.64%
-
Tax Rate 16.26% 8.31% 403.25% - -0.22% - 0.83% -
Total Cost 109,310 122,161 127,259 84,338 49,055 59,691 83,210 4.64%
-
Net Worth 75,499 75,499 69,010 62,201 66,490 61,128 65,418 2.41%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 75,499 75,499 69,010 62,201 66,490 61,128 65,418 2.41%
NOSH 117,967 117,967 117,967 107,243 107,243 107,243 107,243 1.59%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 2.14% 3.66% -0.29% -5.76% 7.87% -8.70% 5.70% -
ROE 3.17% 6.16% -0.54% -7.39% 6.30% -7.81% 7.68% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 94.69 107.49 110.32 74.36 49.65 51.21 82.28 2.36%
EPS 2.03 3.94 -0.32 -4.28 3.91 -4.45 4.69 -13.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.64 0.60 0.58 0.62 0.57 0.61 0.80%
Adjusted Per Share Value based on latest NOSH - 107,243
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 94.69 107.49 107.56 67.60 45.13 46.55 74.80 4.00%
EPS 2.03 3.94 -0.32 -3.90 3.55 -4.05 4.26 -11.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.64 0.585 0.5273 0.5636 0.5182 0.5545 2.41%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 1.68 0.585 0.64 0.77 0.36 0.40 0.31 -
P/RPS 1.77 0.54 0.58 1.04 0.73 0.78 0.38 29.20%
P/EPS 82.92 14.85 -197.35 -17.97 9.22 -8.98 6.61 52.37%
EY 1.21 6.73 -0.51 -5.56 10.85 -11.13 15.12 -34.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.63 0.91 1.07 1.33 0.58 0.70 0.51 31.40%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/08/24 29/08/23 29/08/22 26/08/21 19/08/20 28/08/19 17/08/18 -
Price 1.96 0.64 0.89 0.77 0.40 0.465 0.38 -
P/RPS 2.07 0.60 0.81 1.04 0.81 0.91 0.46 28.46%
P/EPS 96.74 16.25 -274.44 -17.97 10.24 -10.44 8.11 51.10%
EY 1.03 6.16 -0.36 -5.56 9.76 -9.58 12.33 -33.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.06 1.00 1.48 1.33 0.65 0.82 0.62 30.45%

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