[RKI] QoQ Quarter Result on 30-Sep-2001 [#2]

Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Sep-2001 [#2]
Profit Trend
QoQ- -18.44%
YoY- 20.17%
View:
Show?
Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 51,437 38,783 39,560 39,560 36,798 31,543 41,081 16.21%
PBT 4,732 3,650 4,534 4,534 3,827 2,850 4,512 3.23%
Tax -622 -488 -417 -417 1,221 -575 -1,086 -31.10%
NP 4,110 3,162 4,117 4,117 5,048 2,275 3,426 12.93%
-
NP to SH 4,110 3,162 4,534 4,117 5,048 2,275 3,426 12.93%
-
Tax Rate 13.14% 13.37% 9.20% 9.20% -31.90% 20.18% 24.07% -
Total Cost 47,327 35,621 35,443 35,443 31,750 29,268 37,655 16.51%
-
Net Worth 112,378 112,276 0 109,412 57,702 98,940 96,809 10.48%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 4,598 - - - 1,260 - - -
Div Payout % 111.88% - - - 24.97% - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 112,378 112,276 0 109,412 57,702 98,940 96,809 10.48%
NOSH 63,425 62,988 70,294 63,047 36,007 35,996 35,987 46.05%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 7.99% 8.15% 10.41% 10.41% 13.72% 7.21% 8.34% -
ROE 3.66% 2.82% 0.00% 3.76% 8.75% 2.30% 3.54% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 81.10 61.57 56.28 62.75 102.19 87.63 114.15 -20.42%
EPS 6.48 5.02 6.45 6.53 7.96 6.32 9.52 -22.67%
DPS 7.25 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 1.7718 1.7825 0.00 1.7354 1.6025 2.7486 2.6901 -24.35%
Adjusted Per Share Value based on latest NOSH - 63,047
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 26.37 19.88 20.28 20.28 18.86 16.17 21.06 16.21%
EPS 2.11 1.62 2.32 2.11 2.59 1.17 1.76 12.89%
DPS 2.36 0.00 0.00 0.00 0.65 0.00 0.00 -
NAPS 0.5761 0.5756 0.00 0.5609 0.2958 0.5072 0.4963 10.48%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 -
Price 1.72 1.61 1.28 1.23 2.27 2.52 2.27 -
P/RPS 2.12 2.61 2.27 1.96 2.22 2.88 1.99 4.32%
P/EPS 26.54 32.07 19.84 18.84 16.19 39.87 23.84 7.43%
EY 3.77 3.12 5.04 5.31 6.18 2.51 4.19 -6.81%
DY 4.22 0.00 0.00 0.00 1.54 0.00 0.00 -
P/NAPS 0.97 0.90 0.00 0.71 1.42 0.92 0.84 10.09%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 29/08/02 31/05/02 - 27/02/02 28/08/01 29/05/01 27/02/01 -
Price 1.87 1.79 0.00 1.41 1.29 2.32 2.55 -
P/RPS 2.31 2.91 0.00 2.25 1.26 2.65 2.23 2.38%
P/EPS 28.86 35.66 0.00 21.59 9.20 36.71 26.79 5.10%
EY 3.47 2.80 0.00 4.63 10.87 2.72 3.73 -4.71%
DY 3.88 0.00 0.00 0.00 2.71 0.00 0.00 -
P/NAPS 1.06 1.00 0.00 0.81 0.80 0.84 0.95 7.59%

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