[RKI] QoQ Cumulative Quarter Result on 30-Sep-2010 [#1]

Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -75.61%
YoY- -39.34%
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 500,664 389,446 290,906 147,170 506,866 377,010 262,031 54.16%
PBT 21,747 18,977 18,169 10,025 40,346 34,454 30,020 -19.38%
Tax -2,006 -1,925 -1,614 -961 -3,863 -2,381 -1,701 11.65%
NP 19,741 17,052 16,555 9,064 36,483 32,073 28,319 -21.43%
-
NP to SH 12,471 11,080 11,774 6,762 27,730 25,041 22,570 -32.73%
-
Tax Rate 9.22% 10.14% 8.88% 9.59% 9.57% 6.91% 5.67% -
Total Cost 480,923 372,394 274,351 138,106 470,383 344,937 233,712 61.99%
-
Net Worth 132,853 184,420 193,704 191,054 191,834 188,267 191,582 -21.70%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - 1,943 1,944 1,944 -
Div Payout % - - - - 7.01% 7.76% 8.61% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 132,853 184,420 193,704 191,054 191,834 188,267 191,582 -21.70%
NOSH 66,760 64,795 64,799 64,832 64,798 64,805 64,800 2.01%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 3.94% 4.38% 5.69% 6.16% 7.20% 8.51% 10.81% -
ROE 9.39% 6.01% 6.08% 3.54% 14.46% 13.30% 11.78% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 749.94 601.04 448.94 227.00 782.22 581.75 404.37 51.12%
EPS 12.83 17.10 18.17 10.43 42.79 38.64 34.83 -48.70%
DPS 0.00 0.00 0.00 0.00 3.00 3.00 3.00 -
NAPS 1.99 2.8462 2.9893 2.9469 2.9605 2.9051 2.9565 -23.25%
Adjusted Per Share Value based on latest NOSH - 64,832
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 256.66 199.64 149.13 75.44 259.83 193.27 134.32 54.16%
EPS 6.39 5.68 6.04 3.47 14.22 12.84 11.57 -32.75%
DPS 0.00 0.00 0.00 0.00 1.00 1.00 1.00 -
NAPS 0.681 0.9454 0.993 0.9794 0.9834 0.9651 0.9821 -21.71%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.83 1.15 1.12 1.07 1.09 1.55 1.12 -
P/RPS 0.11 0.19 0.25 0.47 0.14 0.27 0.28 -46.45%
P/EPS 4.44 6.73 6.16 10.26 2.55 4.01 3.22 23.95%
EY 22.51 14.87 16.22 9.75 39.26 24.93 31.10 -19.43%
DY 0.00 0.00 0.00 0.00 2.75 1.94 2.68 -
P/NAPS 0.42 0.40 0.37 0.36 0.37 0.53 0.38 6.91%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 01/06/11 23/02/11 24/11/10 26/08/10 26/05/10 24/02/10 -
Price 0.73 1.06 1.15 1.09 1.12 1.20 1.45 -
P/RPS 0.10 0.18 0.26 0.48 0.14 0.21 0.36 -57.52%
P/EPS 3.91 6.20 6.33 10.45 2.62 3.11 4.16 -4.05%
EY 25.59 16.13 15.80 9.57 38.21 32.20 24.02 4.32%
DY 0.00 0.00 0.00 0.00 2.68 2.50 2.07 -
P/NAPS 0.37 0.37 0.38 0.37 0.38 0.41 0.49 -17.12%

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