[RGTBHD] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 25.13%
YoY- 228.42%
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 15,886 7,756 48,777 39,053 26,603 12,434 34,421 -40.30%
PBT -1,432 -207 5,762 4,397 3,514 79 -6,555 -63.76%
Tax 0 0 0 0 0 0 0 -
NP -1,432 -207 5,762 4,397 3,514 79 -6,555 -63.76%
-
NP to SH -1,432 -207 5,762 4,397 3,514 79 -6,555 -63.76%
-
Tax Rate - - 0.00% 0.00% 0.00% 0.00% - -
Total Cost 17,318 7,963 43,015 34,656 23,089 12,355 40,976 -43.71%
-
Net Worth 37,709 33,947 36,357 34,736 33,822 27,254 31,056 13.82%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 37,709 33,947 36,357 34,736 33,822 27,254 31,056 13.82%
NOSH 47,733 41,400 44,338 43,970 43,925 39,499 45,010 3.99%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -9.01% -2.67% 11.81% 11.26% 13.21% 0.64% -19.04% -
ROE -3.80% -0.61% 15.85% 12.66% 10.39% 0.29% -21.11% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 33.28 18.73 110.01 88.82 60.56 31.48 76.47 -42.60%
EPS -3.00 -0.50 13.00 10.00 8.00 0.20 -15.00 -65.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.82 0.82 0.79 0.77 0.69 0.69 9.45%
Adjusted Per Share Value based on latest NOSH - 44,150
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 4.51 2.20 13.84 11.08 7.55 3.53 9.76 -40.25%
EPS -0.41 -0.06 1.63 1.25 1.00 0.02 -1.86 -63.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.107 0.0963 0.1031 0.0985 0.096 0.0773 0.0881 13.84%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.46 0.57 0.62 0.65 0.62 0.71 0.69 -
P/RPS 1.38 3.04 0.56 0.73 1.02 2.26 0.90 33.00%
P/EPS -15.33 -114.00 4.77 6.50 7.75 355.00 -4.74 118.85%
EY -6.52 -0.88 20.96 15.38 12.90 0.28 -21.11 -54.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.70 0.76 0.82 0.81 1.03 1.00 -30.47%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 27/05/05 28/02/05 29/11/04 24/08/04 31/05/04 20/02/04 -
Price 0.43 0.49 0.60 0.64 0.63 0.62 0.70 -
P/RPS 1.29 2.62 0.55 0.72 1.04 1.97 0.92 25.30%
P/EPS -14.33 -98.00 4.62 6.40 7.88 310.00 -4.81 107.18%
EY -6.98 -1.02 21.66 15.63 12.70 0.32 -20.80 -51.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.60 0.73 0.81 0.82 0.90 1.01 -34.15%

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