[RKI] QoQ Cumulative Quarter Result on 30-Sep-2006 [#1]

Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -72.94%
YoY- 15.17%
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 411,706 307,235 218,545 106,259 356,710 262,880 177,163 75.71%
PBT 9,190 7,877 8,854 5,094 19,394 12,960 10,982 -11.22%
Tax -397 208 208 218 126 -305 -285 24.80%
NP 8,793 8,085 9,062 5,312 19,520 12,655 10,697 -12.28%
-
NP to SH 10,263 8,833 9,539 5,374 19,857 12,965 10,768 -3.16%
-
Tax Rate 4.32% -2.64% -2.35% -4.28% -0.65% 2.35% 2.60% -
Total Cost 402,913 299,150 209,483 100,947 337,190 250,225 166,466 80.56%
-
Net Worth 158,221 159,421 160,063 162,062 156,137 149,667 157,343 0.37%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 5,833 5,832 5,832 - 4,405 4,403 4,403 20.68%
Div Payout % 56.84% 66.03% 61.14% - 22.19% 33.97% 40.89% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 158,221 159,421 160,063 162,062 156,137 149,667 157,343 0.37%
NOSH 64,818 64,805 64,802 64,825 64,787 64,760 64,750 0.07%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 2.14% 2.63% 4.15% 5.00% 5.47% 4.81% 6.04% -
ROE 6.49% 5.54% 5.96% 3.32% 12.72% 8.66% 6.84% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 635.17 474.09 337.25 163.92 550.59 405.93 273.61 75.59%
EPS 15.80 13.63 14.72 8.29 30.60 20.02 16.63 -3.36%
DPS 9.00 9.00 9.00 0.00 6.80 6.80 6.80 20.60%
NAPS 2.441 2.46 2.47 2.50 2.41 2.3111 2.43 0.30%
Adjusted Per Share Value based on latest NOSH - 64,825
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 211.05 157.50 112.03 54.47 182.86 134.76 90.82 75.71%
EPS 5.26 4.53 4.89 2.75 10.18 6.65 5.52 -3.17%
DPS 2.99 2.99 2.99 0.00 2.26 2.26 2.26 20.57%
NAPS 0.8111 0.8172 0.8205 0.8308 0.8004 0.7672 0.8066 0.37%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.09 1.24 1.17 1.13 1.15 1.22 1.19 -
P/RPS 0.17 0.26 0.35 0.69 0.21 0.30 0.43 -46.22%
P/EPS 6.88 9.10 7.95 13.63 3.75 6.09 7.16 -2.63%
EY 14.53 10.99 12.58 7.34 26.65 16.41 13.97 2.66%
DY 8.26 7.26 7.69 0.00 5.91 5.57 5.71 27.99%
P/NAPS 0.45 0.50 0.47 0.45 0.48 0.53 0.49 -5.53%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 24/08/07 25/05/07 28/02/07 28/11/06 25/08/06 14/06/06 27/02/06 -
Price 0.88 1.13 1.26 1.21 1.13 1.15 1.17 -
P/RPS 0.14 0.24 0.37 0.74 0.21 0.28 0.43 -52.77%
P/EPS 5.56 8.29 8.56 14.60 3.69 5.74 7.04 -14.59%
EY 17.99 12.06 11.68 6.85 27.12 17.41 14.21 17.07%
DY 10.23 7.96 7.14 0.00 6.02 5.91 5.81 45.96%
P/NAPS 0.36 0.46 0.51 0.48 0.47 0.50 0.48 -17.49%

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