[RA] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[RA] R&A TELECOMMUNICATION GRP BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 57.07%
YoY- 77.68%
Quarter Report
Latest QR
Upcoming QR
RA's Result
RA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 37,576 18,276 38,475 25,113 23,690 16,768 28,541 20.18%
PBT -10,376 -10,392 -5,280 -1,861 -4,336 -12,392 -7,470 24.56%
Tax 0 0 2,097 0 0 0 241 -
NP -10,376 -10,392 -3,183 -1,861 -4,336 -12,392 -7,229 27.32%
-
NP to SH -10,376 -10,392 -3,183 -1,861 -4,336 -12,392 -7,229 27.32%
-
Tax Rate - - - - - - - -
Total Cost 47,952 28,668 41,658 26,974 28,026 29,160 35,770 21.64%
-
Net Worth 86,466 86,599 86,735 87,249 86,720 88,514 87,746 -0.97%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 86,466 86,599 86,735 87,249 86,720 88,514 87,746 -0.97%
NOSH 960,740 962,222 867,352 872,499 867,200 885,142 877,466 6.24%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -27.61% -56.86% -8.27% -7.41% -18.30% -73.90% -25.33% -
ROE -12.00% -12.00% -3.67% -2.13% -5.00% -14.00% -8.24% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 3.91 1.90 4.44 2.88 2.73 1.89 3.25 13.15%
EPS -1.08 -1.08 -0.36 -0.21 -0.50 -1.40 -0.82 20.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.10 0.10 0.10 0.10 0.10 -6.80%
Adjusted Per Share Value based on latest NOSH - 857,777
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 3.89 1.89 3.98 2.60 2.45 1.73 2.95 20.31%
EPS -1.07 -1.07 -0.33 -0.19 -0.45 -1.28 -0.75 26.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0894 0.0896 0.0897 0.0902 0.0897 0.0915 0.0908 -1.03%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.04 0.045 0.05 0.045 0.05 0.05 0.05 -
P/RPS 1.02 2.37 1.13 1.56 1.83 2.64 1.54 -24.07%
P/EPS -3.70 -4.17 -13.62 -21.09 -10.00 -3.57 -6.07 -28.17%
EY -27.00 -24.00 -7.34 -4.74 -10.00 -28.00 -16.48 39.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.50 0.50 0.45 0.50 0.50 0.50 -8.19%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 28/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 -
Price 0.045 0.04 0.055 0.05 0.045 0.06 0.05 -
P/RPS 1.15 2.11 1.24 1.74 1.65 3.17 1.54 -17.73%
P/EPS -4.17 -3.70 -14.99 -23.44 -9.00 -4.29 -6.07 -22.19%
EY -24.00 -27.00 -6.67 -4.27 -11.11 -23.33 -16.48 28.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.44 0.55 0.50 0.45 0.60 0.50 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