[RKI] QoQ Annualized Quarter Result on 30-Sep-2007 [#1]

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Annualized Quarter Result
Revenue	404,176	378,852	433,114	409,020	411,706	409,646	437,090	-5.08%
YoY %	6.68%	-12.53%	5.89%	-0.65%	0.50%	-6.28%	-	-
Horiz. %	92.47%	86.68%	99.09%	93.58%	94.19%	93.72%	100.00%	-
PBT	8,367	1,532	7,640	-3,144	9,190	10,502	17,708	-39.36%
YoY %	446.15%	-79.95%	343.00%	-134.21%	-12.49%	-40.69%	-	-
Horiz. %	47.25%	8.65%	43.14%	-17.75%	51.90%	59.31%	100.00%	-
Tax	118	58	88	2,060	-397	277	416	-56.86%
YoY %	103.45%	-34.09%	-95.73%	618.89%	-243.32%	-33.41%	-	-
Horiz. %	28.37%	13.94%	21.15%	495.19%	-95.43%	66.59%	100.00%	-
NP	8,485	1,590	7,728	-1,084	8,793	10,780	18,124	-39.73%
YoY %	433.65%	-79.43%	812.92%	-112.33%	-18.43%	-40.52%	-	-
Horiz. %	46.82%	8.77%	42.64%	-5.98%	48.52%	59.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,806	3,754	10,166	3,156	10,263	11,777	19,078	-31.56%
YoY %	187.85%	-63.07%	222.12%	-69.25%	-12.86%	-38.27%	-	-
Horiz. %	56.64%	19.68%	53.29%	16.54%	53.79%	61.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-1.41%	-3.79%	-1.15%	-	4.32%	-2.64%	-2.35%	-
YoY %	62.80%	-229.57%	0.00%	-	263.64%	-12.34%	-	-
Horiz. %	60.00%	161.28%	48.94%	-	-183.83%	112.34%	100.00%	-
Total Cost	395,691	377,261	425,386	410,104	402,913	398,866	418,966	-3.74%
YoY %	4.89%	-11.31%	3.73%	1.78%	1.01%	-4.80%	-	-
Horiz. %	94.44%	90.05%	101.53%	97.88%	96.17%	95.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	160,333	156,401	160,633	158,226	158,221	159,421	160,063	0.11%
YoY %	2.51%	-2.63%	1.52%	0.00%	-0.75%	-0.40%	-	-
Horiz. %	100.17%	97.71%	100.36%	98.85%	98.85%	99.60%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Dividend
Div	2,656	3,538	5,316	-	5,833	7,776	11,664	-62.74%
YoY %	-24.93%	-33.45%	0.00%	-	-24.99%	-33.33%	-	-
Horiz. %	22.77%	30.33%	45.58%	-	50.01%	66.67%	100.00%	-
Div Payout %	24.59%	94.25%	52.30%	-	56.84%	66.03%	61.14%	-
YoY %	-73.91%	80.21%	0.00%	-	-13.92%	8.00%	-	-
Horiz. %	40.22%	154.15%	85.54%	-	92.97%	108.00%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Equity
Net Worth	160,333	156,401	160,633	158,226	158,221	159,421	160,063	0.11%
YoY %	2.51%	-2.63%	1.52%	0.00%	-0.75%	-0.40%	-	-
Horiz. %	100.17%	97.71%	100.36%	98.85%	98.85%	99.60%	100.00%	-
NOSH	64,796	64,735	64,834	64,672	64,818	64,805	64,802	-0.00%
YoY %	0.09%	-0.15%	0.25%	-0.23%	0.02%	0.00%	-	-
Horiz. %	99.99%	99.90%	100.05%	99.80%	100.02%	100.00%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Ratio Analysis
NP Margin	2.10%	0.42%	1.78%	-0.27%	2.14%	2.63%	4.15%	-
YoY %	400.00%	-76.40%	759.26%	-112.62%	-18.63%	-36.63%	-	-
Horiz. %	50.60%	10.12%	42.89%	-6.51%	51.57%	63.37%	100.00%	-
ROE	6.74%	2.40%	6.33%	1.99%	6.49%	7.39%	11.92%	-
YoY %	180.83%	-62.09%	218.09%	-69.34%	-12.18%	-38.00%	-	-
Horiz. %	56.54%	20.13%	53.10%	16.69%	54.45%	62.00%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Per Share
RPS	623.76	585.23	668.03	632.45	635.17	632.12	674.49	-5.08%
YoY %	6.58%	-12.39%	5.63%	-0.43%	0.48%	-6.28%	-	-
Horiz. %	92.48%	86.77%	99.04%	93.77%	94.17%	93.72%	100.00%	-
EPS	16.67	5.80	15.68	4.88	15.80	18.17	29.44	-31.58%
YoY %	187.41%	-63.01%	221.31%	-69.11%	-13.04%	-38.28%	-	-
Horiz. %	56.62%	19.70%	53.26%	16.58%	53.67%	61.72%	100.00%	-
DPS	4.10	5.47	8.20	0.00	9.00	12.00	18.00	-62.73%
YoY %	-25.05%	-33.29%	0.00%	0.00%	-25.00%	-33.33%	-	-
Horiz. %	22.78%	30.39%	45.56%	0.00%	50.00%	66.67%	100.00%	-
NAPS	2.4744	2.416	2.4776	2.4466	2.441	2.46	2.47	0.11%
YoY %	2.42%	-2.49%	1.27%	0.23%	-0.77%	-0.40%	-	-
Horiz. %	100.18%	97.81%	100.31%	99.05%	98.83%	99.60%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 64,672
RPS	207.19	194.21	222.03	209.68	211.05	210.00	224.07	-5.09%
YoY %	6.68%	-12.53%	5.89%	-0.65%	0.50%	-6.28%	-	-
Horiz. %	92.47%	86.67%	99.09%	93.58%	94.19%	93.72%	100.00%	-
EPS	5.54	1.92	5.21	1.62	5.26	6.04	9.78	-31.56%
YoY %	188.54%	-63.15%	221.60%	-69.20%	-12.91%	-38.24%	-	-
Horiz. %	56.65%	19.63%	53.27%	16.56%	53.78%	61.76%	100.00%	-
DPS	1.36	1.81	2.73	0.00	2.99	3.99	5.98	-62.77%
YoY %	-24.86%	-33.70%	0.00%	0.00%	-25.06%	-33.28%	-	-
Horiz. %	22.74%	30.27%	45.65%	0.00%	50.00%	66.72%	100.00%	-
NAPS	0.8219	0.8018	0.8235	0.8111	0.8111	0.8172	0.8205	0.11%
YoY %	2.51%	-2.64%	1.53%	0.00%	-0.75%	-0.40%	-	-
Horiz. %	100.17%	97.72%	100.37%	98.85%	98.85%	99.60%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	-
Price	0.66	0.77	0.85	0.82	1.09	1.24	1.17	-
P/RPS	0.11	0.13	0.13	0.13	0.17	0.20	0.17	-25.20%
YoY %	-15.38%	0.00%	0.00%	-23.53%	-15.00%	17.65%	-	-
Horiz. %	64.71%	76.47%	76.47%	76.47%	100.00%	117.65%	100.00%	-
P/EPS	3.96	13.28	5.42	16.80	6.88	6.82	3.97	-0.16%
YoY %	-70.18%	145.02%	-67.74%	144.19%	0.88%	71.79%	-	-
Horiz. %	99.75%	334.51%	136.52%	423.17%	173.30%	171.79%	100.00%	-
EY	25.27	7.53	18.45	5.95	14.53	14.66	25.16	0.29%
YoY %	235.59%	-59.19%	210.08%	-59.05%	-0.89%	-41.73%	-	-
Horiz. %	100.44%	29.93%	73.33%	23.65%	57.75%	58.27%	100.00%	-
DY	6.21	7.10	9.65	0.00	8.26	9.68	15.38	-45.40%
YoY %	-12.54%	-26.42%	0.00%	0.00%	-14.67%	-37.06%	-	-
Horiz. %	40.38%	46.16%	62.74%	0.00%	53.71%	62.94%	100.00%	-
P/NAPS	0.27	0.32	0.34	0.34	0.45	0.50	0.47	-30.91%
YoY %	-15.62%	-5.88%	0.00%	-24.44%	-10.00%	6.38%	-	-
Horiz. %	57.45%	68.09%	72.34%	72.34%	95.74%	106.38%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	27/08/08	27/05/08	26/02/08	22/11/07	24/08/07	25/05/07	28/02/07	-
Price	0.63	0.71	0.84	0.87	0.88	1.13	1.26	-
P/RPS	0.10	0.12	0.13	0.14	0.14	0.18	0.19	-34.83%
YoY %	-16.67%	-7.69%	-7.14%	0.00%	-22.22%	-5.26%	-	-
Horiz. %	52.63%	63.16%	68.42%	73.68%	73.68%	94.74%	100.00%	-
P/EPS	3.78	12.24	5.36	17.83	5.56	6.22	4.28	-7.95%
YoY %	-69.12%	128.36%	-69.94%	220.68%	-10.61%	45.33%	-	-
Horiz. %	88.32%	285.98%	125.23%	416.59%	129.91%	145.33%	100.00%	-
EY	26.47	8.17	18.67	5.61	17.99	16.08	23.37	8.66%
YoY %	223.99%	-56.24%	232.80%	-68.82%	11.88%	-31.19%	-	-
Horiz. %	113.26%	34.96%	79.89%	24.01%	76.98%	68.81%	100.00%	-
DY	6.51	7.70	9.76	0.00	10.23	10.62	14.29	-40.82%
YoY %	-15.45%	-21.11%	0.00%	0.00%	-3.67%	-25.68%	-	-
Horiz. %	45.56%	53.88%	68.30%	0.00%	71.59%	74.32%	100.00%	-
P/NAPS	0.25	0.29	0.34	0.36	0.36	0.46	0.51	-37.85%
YoY %	-13.79%	-14.71%	-5.56%	0.00%	-21.74%	-9.80%	-	-
Horiz. %	49.02%	56.86%	66.67%	70.59%	70.59%	90.20%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos