[RGTBHD] QoQ 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- -74.29%
YoY- 186.48%
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 8,130 7,756 9,724 12,450 14,169 12,434 9,681 -10.99%
PBT -1,225 -207 1,367 883 3,434 79 -1,077 8.97%
Tax 0 0 0 0 0 0 0 -
NP -1,225 -207 1,367 883 3,434 79 -1,077 8.97%
-
NP to SH -1,225 -207 1,367 883 3,434 79 -1,077 8.97%
-
Tax Rate - - 0.00% 0.00% 0.00% 0.00% - -
Total Cost 9,355 7,963 8,357 11,567 10,735 12,355 10,758 -8.90%
-
Net Worth 32,258 33,947 37,364 34,878 33,052 27,254 39,849 -13.15%
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 32,258 33,947 37,364 34,878 33,052 27,254 39,849 -13.15%
NOSH 40,833 41,400 45,566 44,150 42,925 39,499 53,850 -16.85%
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 -15.07% -2.67% 14.06% 7.09% 24.24% 0.64% -11.12% -
ROE -3.80% -0.61% 3.66% 2.53% 10.39% 0.29% -2.70% -
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 19.91 18.73 21.34 28.20 33.01 31.48 17.98 7.04%
EPS -3.00 -0.50 3.00 2.00 8.00 0.20 -2.00 31.06%
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 0.74 4.45%
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 2.31 2.20 2.76 3.53 4.02 3.53 2.75 -10.98%
EPS -0.35 -0.06 0.39 0.25 0.97 0.02 -0.31 8.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0915 0.0963 0.106 0.0989 0.0938 0.0773 0.113 -13.13%
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 2.31 3.04 2.91 2.31 1.88 2.26 3.84 -28.76%
P/EPS -15.33 -114.00 20.67 32.50 7.75 355.00 -34.50 -41.79%
EY -6.52 -0.88 4.84 3.08 12.90 0.28 -2.90 71.70%
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 0.93 -27.02%
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 2.16 2.62 2.81 2.27 1.91 1.97 3.89 -32.46%
P/EPS -14.33 -98.00 20.00 32.00 7.88 310.00 -35.00 -44.89%
EY -6.98 -1.02 5.00 3.13 12.70 0.32 -2.86 81.36%
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 0.95 -31.40%

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