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

Stock
[RGTBHD] RGT BERHAD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -23.91%
YoY- -78.18%
Quarter Report
Latest QR
Upcoming QR
RGTBHD's Result
RGTBHD's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 14,169 12,434 9,681 9,312 7,904 7,697 7,529 52.48%
PBT 3,434 79 -1,077 -1,021 -824 -1,579 -863 -
Tax 0 0 0 0 0 0 190 -
NP 3,434 79 -1,077 -1,021 -824 -1,579 -673 -
-
NP to SH 3,434 79 -1,077 -1,021 -824 -1,579 -673 -
-
Tax Rate 0.00% 0.00% - - - - - -
Total Cost 10,735 12,355 10,758 10,333 8,728 9,276 8,202 19.67%
-
Net Worth 33,052 27,254 39,849 38,797 32,135 31,580 18,619 46.66%
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 33,052 27,254 39,849 38,797 32,135 31,580 18,619 46.66%
NOSH 42,925 39,499 53,850 51,050 41,200 39,475 22,433 54.18%
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 24.24% 0.64% -11.12% -10.96% -10.43% -20.51% -8.94% -
ROE 10.39% 0.29% -2.70% -2.63% -2.56% -5.00% -3.61% -
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 33.01 31.48 17.98 18.24 19.18 19.50 33.56 -1.09%
EPS 8.00 0.20 -2.00 -2.00 -2.00 -4.00 -3.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.69 0.74 0.76 0.78 0.80 0.83 -4.88%
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 4.02 3.53 2.75 2.64 2.24 2.18 2.14 52.30%
EPS 0.97 0.02 -0.31 -0.29 -0.23 -0.45 -0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0938 0.0773 0.113 0.1101 0.0912 0.0896 0.0528 46.73%
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 1.88 2.26 3.84 3.29 2.19 1.80 1.25 31.30%
P/EPS 7.75 355.00 -34.50 -30.00 -21.00 -8.75 -14.00 -
EY 12.90 0.28 -2.90 -3.33 -4.76 -11.43 -7.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.03 0.93 0.79 0.54 0.44 0.51 36.16%
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 1.91 1.97 3.89 3.62 3.28 1.64 1.16 39.48%
P/EPS 7.88 310.00 -35.00 -33.00 -31.50 -8.00 -13.00 -
EY 12.70 0.32 -2.86 -3.03 -3.17 -12.50 -7.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.90 0.95 0.87 0.81 0.40 0.47 44.97%

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