[RGTBHD] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -242.49%
YoY- -1.6%
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 26,603 12,434 34,421 24,913 15,601 7,697 36,591 -19.16%
PBT 3,514 79 -6,555 -3,424 -2,403 -1,579 -4,237 -
Tax 0 0 0 0 4,807 0 620 -
NP 3,514 79 -6,555 -3,424 2,404 -1,579 -3,617 -
-
NP to SH 3,514 79 -6,555 -3,424 2,403 -1,579 -3,617 -
-
Tax Rate 0.00% 0.00% - - - - - -
Total Cost 23,089 12,355 40,976 28,337 13,197 9,276 40,208 -30.93%
-
Net Worth 33,822 27,254 31,056 32,527 37,486 31,580 21,225 36.46%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 33,822 27,254 31,056 32,527 37,486 31,580 21,225 36.46%
NOSH 43,925 39,499 45,010 42,800 48,060 39,475 25,268 44.62%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 13.21% 0.64% -19.04% -13.74% 15.41% -20.51% -9.88% -
ROE 10.39% 0.29% -21.11% -10.53% 6.41% -5.00% -17.04% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 60.56 31.48 76.47 58.21 32.46 19.50 144.81 -44.10%
EPS 8.00 0.20 -15.00 -8.00 -5.00 -4.00 -10.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.69 0.69 0.76 0.78 0.80 0.84 -5.64%
Adjusted Per Share Value based on latest NOSH - 51,050
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 7.55 3.53 9.76 7.07 4.43 2.18 10.38 -19.13%
EPS 1.00 0.02 -1.86 -0.97 0.68 -0.45 -1.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.096 0.0773 0.0881 0.0923 0.1063 0.0896 0.0602 36.53%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.62 0.71 0.69 0.60 0.42 0.35 0.42 -
P/RPS 1.02 2.26 0.90 1.03 1.29 1.80 0.29 131.45%
P/EPS 7.75 355.00 -4.74 -7.50 8.40 -8.75 -2.93 -
EY 12.90 0.28 -21.11 -13.33 11.90 -11.43 -34.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.03 1.00 0.79 0.54 0.44 0.50 37.97%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 24/08/04 31/05/04 20/02/04 28/11/03 27/08/03 30/05/03 25/02/03 -
Price 0.63 0.62 0.70 0.66 0.63 0.32 0.39 -
P/RPS 1.04 1.97 0.92 1.13 1.94 1.64 0.27 145.92%
P/EPS 7.88 310.00 -4.81 -8.25 12.60 -8.00 -2.72 -
EY 12.70 0.32 -20.80 -12.12 7.94 -12.50 -36.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.90 1.01 0.87 0.81 0.40 0.46 47.06%

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