[THETA] YoY TTM Result on 30-Sep-2019 [#3]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -13.03%
YoY- -165.47%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 97,271 130,233 54,600 46,116 86,202 82,487 176,153 -9.41%
PBT 4,186 -1,673 6,577 -5,368 -2,003 -735 10,100 -13.64%
Tax -547 -3,940 9 -29 -30 -68 -109 30.82%
NP 3,639 -5,613 6,586 -5,397 -2,033 -803 9,991 -15.48%
-
NP to SH 3,639 -5,613 6,586 -5,397 -2,033 -803 9,991 -15.48%
-
Tax Rate 13.07% - -0.14% - - - 1.08% -
Total Cost 93,632 135,846 48,014 51,513 88,235 83,290 166,162 -9.11%
-
Net Worth 72,461 61,128 67,563 58,983 64,345 66,490 67,562 1.17%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 72,461 61,128 67,563 58,983 64,345 66,490 67,562 1.17%
NOSH 117,967 107,243 107,243 107,243 107,243 107,243 107,243 1.60%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 3.74% -4.31% 12.06% -11.70% -2.36% -0.97% 5.67% -
ROE 5.02% -9.18% 9.75% -9.15% -3.16% -1.21% 14.79% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 84.57 121.44 50.91 43.00 80.38 76.92 164.26 -10.46%
EPS 3.16 -5.23 6.14 -5.03 -1.90 -0.75 9.32 -16.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.57 0.63 0.55 0.60 0.62 0.63 0.00%
Adjusted Per Share Value based on latest NOSH - 107,243
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 82.46 110.40 46.28 39.09 73.07 69.92 149.32 -9.41%
EPS 3.08 -4.76 5.58 -4.57 -1.72 -0.68 8.47 -15.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6142 0.5182 0.5727 0.50 0.5455 0.5636 0.5727 1.17%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.815 0.84 0.335 0.48 0.35 0.41 0.33 -
P/RPS 0.96 0.69 0.66 1.12 0.44 0.53 0.20 29.86%
P/EPS 25.76 -16.05 5.45 -9.54 -18.46 -54.76 3.54 39.18%
EY 3.88 -6.23 18.33 -10.48 -5.42 -1.83 28.23 -28.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.47 0.53 0.87 0.58 0.66 0.52 16.34%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 29/11/22 29/11/21 26/11/20 27/11/19 30/11/18 29/11/17 22/11/16 -
Price 0.715 0.715 0.375 0.50 0.29 0.46 0.30 -
P/RPS 0.85 0.59 0.74 1.16 0.36 0.60 0.18 29.51%
P/EPS 22.60 -13.66 6.11 -9.94 -15.30 -61.43 3.22 38.34%
EY 4.42 -7.32 16.38 -10.06 -6.54 -1.63 31.05 -27.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.25 0.60 0.91 0.48 0.74 0.48 15.33%

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