[RGTBHD] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[RGTBHD] RGT BERHAD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 73.94%
YoY- -1.14%
Quarter Report
Latest QR
Upcoming QR
RGTBHD's Result
RGTBHD's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 6,339 4,453 2,591 914 4,875 3,673 2,619 79.78%
PBT -7,073 -4,100 -3,136 -1,769 -6,656 -4,696 -2,977 77.58%
Tax -87 0 0 0 -133 9,392 0 -
NP -7,160 -4,100 -3,136 -1,769 -6,789 4,696 -2,977 79.03%
-
NP to SH -7,175 -4,109 -3,136 -1,769 -6,789 -4,696 2,977 -
-
Tax Rate - - - - - - - -
Total Cost 13,499 8,553 5,727 2,683 11,664 -1,023 5,596 79.38%
-
Net Worth 25,020 27,333 28,709 30,073 31,700 23,699 25,392 -0.97%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 25,020 27,333 28,709 30,073 31,700 23,699 25,392 -0.97%
NOSH 44,680 44,086 44,169 44,225 44,027 43,887 43,779 1.36%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -112.95% -92.07% -121.03% -193.54% -139.26% 127.85% -113.67% -
ROE -28.68% -15.03% -10.92% -5.88% -21.42% -19.81% 11.72% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 14.19 10.10 5.87 2.07 11.07 8.37 5.98 77.43%
EPS -16.30 -9.30 -7.10 -4.00 -15.10 -10.70 -6.80 78.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.62 0.65 0.68 0.72 0.54 0.58 -2.30%
Adjusted Per Share Value based on latest NOSH - 44,225
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 1.80 1.26 0.74 0.26 1.38 1.04 0.74 80.38%
EPS -2.04 -1.17 -0.89 -0.50 -1.93 -1.33 0.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.071 0.0775 0.0814 0.0853 0.0899 0.0672 0.072 -0.92%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.60 0.70 0.50 0.38 0.38 0.32 0.38 -
P/RPS 4.23 6.93 8.52 18.39 3.43 3.82 6.35 -23.63%
P/EPS -3.74 -7.51 -7.04 -9.50 -2.46 -2.99 5.59 -
EY -26.76 -13.31 -14.20 -10.53 -40.58 -33.44 17.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.13 0.77 0.56 0.53 0.59 0.66 37.80%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 29/11/12 30/08/12 30/05/12 27/02/12 29/11/11 26/08/11 -
Price 0.57 0.68 0.72 0.45 0.33 0.34 0.32 -
P/RPS 4.02 6.73 12.27 21.77 2.98 4.06 5.35 -17.27%
P/EPS -3.55 -7.30 -10.14 -11.25 -2.14 -3.18 4.71 -
EY -28.17 -13.71 -9.86 -8.89 -46.73 -31.47 21.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.10 1.11 0.66 0.46 0.63 0.55 50.66%

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