[RA] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[RA] R&A TELECOMMUNICATION GRP BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 33.66%
YoY- -295.16%
Quarter Report
Latest QR
Upcoming QR
RA's Result
RA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 23,690 16,768 28,541 29,412 28,412 39,320 42,042 -31.80%
PBT -4,336 -12,392 -7,470 -8,340 -12,572 376 11,221 -
Tax 0 0 241 0 0 0 -3,205 -
NP -4,336 -12,392 -7,229 -8,340 -12,572 376 8,016 -
-
NP to SH -4,336 -12,392 -7,229 -8,340 -12,572 376 8,016 -
-
Tax Rate - - - - - 0.00% 28.56% -
Total Cost 28,026 29,160 35,770 37,752 40,984 38,944 34,026 -12.14%
-
Net Worth 86,720 88,514 87,746 88,098 87,305 103,400 54,770 35.88%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 86,720 88,514 87,746 88,098 87,305 103,400 54,770 35.88%
NOSH 867,200 885,142 877,466 880,985 873,055 940,000 497,914 44.80%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -18.30% -73.90% -25.33% -28.36% -44.25% 0.96% 19.07% -
ROE -5.00% -14.00% -8.24% -9.47% -14.40% 0.36% 14.64% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 2.73 1.89 3.25 3.34 3.25 4.18 8.44 -52.91%
EPS -0.50 -1.40 -0.82 -0.95 -1.44 0.04 1.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.10 0.10 0.10 0.11 0.11 -6.16%
Adjusted Per Share Value based on latest NOSH - 873,972
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 2.45 1.73 2.95 3.04 2.94 4.07 4.35 -31.82%
EPS -0.45 -1.28 -0.75 -0.86 -1.30 0.04 0.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0897 0.0915 0.0908 0.0911 0.0903 0.1069 0.0566 35.96%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.05 0.05 0.05 0.06 0.09 0.11 0.11 -
P/RPS 1.83 2.64 1.54 1.80 2.77 2.63 1.30 25.63%
P/EPS -10.00 -3.57 -6.07 -6.34 -6.25 275.00 6.83 -
EY -10.00 -28.00 -16.48 -15.78 -16.00 0.36 14.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.50 0.50 0.60 0.90 1.00 1.00 -37.03%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 18/05/12 29/02/12 -
Price 0.045 0.06 0.05 0.05 0.08 0.09 0.11 -
P/RPS 1.65 3.17 1.54 1.50 2.46 2.15 1.30 17.24%
P/EPS -9.00 -4.29 -6.07 -5.28 -5.56 225.00 6.83 -
EY -11.11 -23.33 -16.48 -18.93 -18.00 0.44 14.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.60 0.50 0.50 0.80 0.82 1.00 -41.30%

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