[THETA] YoY TTM Result on 31-Dec-2008 [#4]

Stock
[THETA] THETA EDGE BERHAD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -38.85%
YoY- -516.73%
Quarter Report
Latest QR
Upcoming QR
THETA's Result
THETA's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 58,459 86,167 75,717 62,159 67,733 39,037 39,981 6.53%
PBT -12,732 1,087 8,194 -8,691 -1,408 -11,003 -33,955 -15.07%
Tax -63 -5,413 96,333 -23 88 -2,454 -2,307 -45.10%
NP -12,795 -4,326 104,527 -8,714 -1,320 -13,457 -36,262 -15.93%
-
NP to SH -12,795 -4,326 104,524 -8,702 -1,411 -13,516 -36,098 -15.86%
-
Tax Rate - 497.98% -1,175.65% - - - - -
Total Cost 71,254 90,493 -28,810 70,873 69,053 52,494 76,243 -1.12%
-
Net Worth 68,494 53,020 28,891 -98,925 -88,379 -81,956 -75,961 -
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 68,494 53,020 28,891 -98,925 -88,379 -81,956 -75,961 -
NOSH 85,617 63,119 12,881 103,100 102,874 102,857 102,817 -3.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin -21.89% -5.02% 138.05% -14.02% -1.95% -34.47% -90.70% -
ROE -18.68% -8.16% 361.79% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 68.28 136.51 210.16 60.29 65.84 37.95 38.89 9.83%
EPS -14.94 -6.85 290.12 -8.44 -1.37 -13.14 -35.11 -13.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.84 0.8019 -0.9595 -0.8591 -0.7968 -0.7388 -
Adjusted Per Share Value based on latest NOSH - 103,100
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 49.59 73.10 64.23 52.73 57.46 33.12 33.92 6.53%
EPS -10.85 -3.67 88.67 -7.38 -1.20 -11.47 -30.62 -15.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5811 0.4498 0.2451 -0.8392 -0.7498 -0.6953 -0.6444 -
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.51 0.90 1.87 0.16 0.16 0.02 0.32 -
P/RPS 0.75 0.66 0.89 0.27 0.24 0.05 0.82 -1.47%
P/EPS -3.41 -13.13 0.64 -1.90 -11.67 -0.15 -0.91 24.61%
EY -29.30 -7.62 155.14 -52.75 -8.57 -657.03 -109.71 -19.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 1.07 2.33 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 22/02/12 24/02/11 25/02/10 27/02/09 29/02/08 14/02/07 28/02/06 -
Price 0.54 0.88 1.66 0.16 0.16 0.02 0.40 -
P/RPS 0.79 0.64 0.79 0.27 0.24 0.05 1.03 -4.32%
P/EPS -3.61 -12.84 0.57 -1.90 -11.67 -0.15 -1.14 21.17%
EY -27.67 -7.79 174.77 -52.75 -8.57 -657.03 -87.77 -17.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 1.05 2.07 0.00 0.00 0.00 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