[RGTBHD] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[RGTBHD] RGT BERHAD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 29.37%
YoY- 28.38%
Quarter Report
Latest QR
Upcoming QR
RGTBHD's Result
RGTBHD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 7,953 9,754 10,722 9,140 6,339 5,937 5,182 32.94%
PBT -3,277 -2,732 -2,692 -4,912 -7,073 -5,466 -6,272 -35.05%
Tax 0 0 0 0 -87 0 0 -
NP -3,277 -2,732 -2,692 -4,912 -7,160 -5,466 -6,272 -35.05%
-
NP to SH -3,253 -2,832 -2,780 -5,068 -7,175 -5,478 -6,272 -35.36%
-
Tax Rate - - - - - - - -
Total Cost 11,230 12,486 13,414 14,052 13,499 11,403 11,454 -1.30%
-
Net Worth 22,280 23,548 23,316 23,982 25,020 27,333 28,709 -15.51%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 22,280 23,548 23,316 23,982 25,020 27,333 28,709 -15.51%
NOSH 44,561 46,173 44,838 45,250 44,680 44,086 44,169 0.58%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -41.20% -28.01% -25.11% -53.74% -112.95% -92.07% -121.03% -
ROE -14.60% -12.03% -11.92% -21.13% -28.68% -20.04% -21.85% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 17.85 21.13 23.91 20.20 14.19 13.47 11.73 32.19%
EPS -7.30 -6.13 -6.20 -11.20 -16.30 -12.40 -14.20 -35.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.51 0.52 0.53 0.56 0.62 0.65 -16.00%
Adjusted Per Share Value based on latest NOSH - 45,250
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.75 0.92 1.01 0.86 0.60 0.56 0.49 32.71%
EPS -0.31 -0.27 -0.26 -0.48 -0.68 -0.52 -0.59 -34.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0211 0.0223 0.022 0.0227 0.0237 0.0258 0.0271 -15.32%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.15 1.21 1.02 0.58 0.60 0.70 0.50 -
P/RPS 6.44 5.73 4.27 2.87 4.23 5.20 4.26 31.62%
P/EPS -15.75 -19.73 -16.45 -5.18 -3.74 -5.63 -3.52 170.79%
EY -6.35 -5.07 -6.08 -19.31 -26.76 -17.75 -28.40 -63.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 2.37 1.96 1.09 1.07 1.13 0.77 106.99%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 28/11/13 29/08/13 29/05/13 27/02/13 29/11/12 30/08/12 -
Price 1.14 1.23 1.10 0.70 0.57 0.68 0.72 -
P/RPS 6.39 5.82 4.60 3.47 4.02 5.05 6.14 2.68%
P/EPS -15.62 -20.05 -17.74 -6.25 -3.55 -5.47 -5.07 111.29%
EY -6.40 -4.99 -5.64 -16.00 -28.17 -18.28 -19.72 -52.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 2.41 2.12 1.32 1.02 1.10 1.11 61.37%

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