[RKI] QoQ Cumulative Quarter Result on 30-Jun-2001 [#4]

Announcement Date
28-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
30-Jun-2001 [#4]
Profit Trend
QoQ- 52.64%
YoY- 8.61%
View:
Show?
Cumulative Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 122,612 83,829 83,829 150,254 113,456 81,913 81,913 30.88%
PBT 12,858 9,208 9,208 15,607 11,780 8,930 8,930 27.53%
Tax -1,645 -1,157 -1,157 -970 -2,191 -1,616 -1,616 1.19%
NP 11,213 8,051 8,051 14,637 9,589 7,314 7,314 32.99%
-
NP to SH 11,213 9,208 8,051 14,637 9,589 7,314 7,314 32.99%
-
Tax Rate 12.79% 12.57% 12.57% 6.22% 18.60% 18.10% 18.10% -
Total Cost 111,399 75,778 75,778 135,617 103,867 74,599 74,599 30.67%
-
Net Worth 112,287 0 109,324 57,688 98,935 96,827 71,999 34.51%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div - - - 1,259 - - - -
Div Payout % - - - 8.61% - - - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 112,287 0 109,324 57,688 98,935 96,827 71,999 34.51%
NOSH 62,994 72,963 62,996 35,998 35,994 35,994 35,999 45.26%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 9.15% 9.60% 9.60% 9.74% 8.45% 8.93% 8.93% -
ROE 9.99% 0.00% 7.36% 25.37% 9.69% 7.55% 10.16% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 194.64 114.89 133.07 417.38 315.20 227.57 227.54 -9.89%
EPS 17.80 12.62 12.78 23.08 26.64 20.32 11.61 32.99%
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 1.7825 0.00 1.7354 1.6025 2.7486 2.6901 2.00 -7.39%
Adjusted Per Share Value based on latest NOSH - 36,007
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 62.85 42.97 42.97 77.02 58.16 41.99 41.99 30.88%
EPS 5.75 4.72 4.13 7.50 4.92 3.75 3.75 33.00%
DPS 0.00 0.00 0.00 0.65 0.00 0.00 0.00 -
NAPS 0.5756 0.00 0.5604 0.2957 0.5072 0.4964 0.3691 34.51%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 1.61 1.28 1.23 2.27 2.52 2.27 2.15 -
P/RPS 0.83 1.11 0.92 0.54 0.80 1.00 0.94 -7.96%
P/EPS 9.04 10.14 9.62 5.58 9.46 11.17 10.58 -9.96%
EY 11.06 9.86 10.39 17.91 10.57 8.95 9.45 11.06%
DY 0.00 0.00 0.00 1.54 0.00 0.00 0.00 -
P/NAPS 0.90 0.00 0.71 1.42 0.92 0.84 1.08 -11.45%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 31/05/02 - 27/02/02 28/08/01 29/05/01 27/02/01 27/11/00 -
Price 1.79 0.00 1.41 1.29 2.32 2.55 2.07 -
P/RPS 0.92 0.00 1.06 0.31 0.74 1.12 0.91 0.73%
P/EPS 10.06 0.00 11.03 3.17 8.71 12.55 10.19 -0.85%
EY 9.94 0.00 9.06 31.52 11.48 7.97 9.81 0.88%
DY 0.00 0.00 0.00 2.71 0.00 0.00 0.00 -
P/NAPS 1.00 0.00 0.81 0.80 0.84 0.95 1.04 -2.58%

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