[RGTBHD] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[RGTBHD] RGT BERHAD
Announcement Date
20-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -91.44%
YoY- -81.23%
Quarter Report
Latest QR
Upcoming QR
RGTBHD's Result
RGTBHD's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 39,053 26,603 12,434 34,421 24,913 15,601 7,697 194.39%
PBT 4,397 3,514 79 -6,555 -3,424 -2,403 -1,579 -
Tax 0 0 0 0 0 4,807 0 -
NP 4,397 3,514 79 -6,555 -3,424 2,404 -1,579 -
-
NP to SH 4,397 3,514 79 -6,555 -3,424 2,403 -1,579 -
-
Tax Rate 0.00% 0.00% 0.00% - - - - -
Total Cost 34,656 23,089 12,355 40,976 28,337 13,197 9,276 140.19%
-
Net Worth 34,736 33,822 27,254 31,056 32,527 37,486 31,580 6.53%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 34,736 33,822 27,254 31,056 32,527 37,486 31,580 6.53%
NOSH 43,970 43,925 39,499 45,010 42,800 48,060 39,475 7.43%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 11.26% 13.21% 0.64% -19.04% -13.74% 15.41% -20.51% -
ROE 12.66% 10.39% 0.29% -21.11% -10.53% 6.41% -5.00% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 88.82 60.56 31.48 76.47 58.21 32.46 19.50 174.02%
EPS 10.00 8.00 0.20 -15.00 -8.00 -5.00 -4.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.77 0.69 0.69 0.76 0.78 0.80 -0.83%
Adjusted Per Share Value based on latest NOSH - 53,850
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 11.08 7.55 3.53 9.76 7.07 4.43 2.18 194.73%
EPS 1.25 1.00 0.02 -1.86 -0.97 0.68 -0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0985 0.096 0.0773 0.0881 0.0923 0.1063 0.0896 6.49%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.65 0.62 0.71 0.69 0.60 0.42 0.35 -
P/RPS 0.73 1.02 2.26 0.90 1.03 1.29 1.80 -45.11%
P/EPS 6.50 7.75 355.00 -4.74 -7.50 8.40 -8.75 -
EY 15.38 12.90 0.28 -21.11 -13.33 11.90 -11.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.81 1.03 1.00 0.79 0.54 0.44 51.26%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 24/08/04 31/05/04 20/02/04 28/11/03 27/08/03 30/05/03 -
Price 0.64 0.63 0.62 0.70 0.66 0.63 0.32 -
P/RPS 0.72 1.04 1.97 0.92 1.13 1.94 1.64 -42.14%
P/EPS 6.40 7.88 310.00 -4.81 -8.25 12.60 -8.00 -
EY 15.63 12.70 0.32 -20.80 -12.12 7.94 -12.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.82 0.90 1.01 0.87 0.81 0.40 59.85%

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