[RGTBHD] QoQ Quarter Result on 31-Mar-2002 [#1]

Announcement Date
23-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -84.11%
YoY- -51.75%
Quarter Report
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 7,529 10,731 11,794 6,537 8,314 9,364 7,145 3.54%
PBT -863 -573 -1,407 -1,390 -837 -747 -2,825 -54.54%
Tax 190 0 1,407 1,390 837 747 2,825 -83.38%
NP -673 -573 0 0 0 0 0 -
-
NP to SH -673 -573 -1,407 -1,390 -755 -748 -2,825 -61.46%
-
Tax Rate - - - - - - - -
Total Cost 8,202 11,304 11,794 6,537 8,314 9,364 7,145 9.60%
-
Net Worth 18,619 24,256 28,139 29,189 29,067 29,546 32,487 -30.93%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 18,619 24,256 28,139 29,189 29,067 29,546 32,487 -30.93%
NOSH 22,433 19,100 20,099 19,857 18,875 18,700 20,178 7.29%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -8.94% -5.34% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE -3.61% -2.36% -5.00% -4.76% -2.60% -2.53% -8.70% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 33.56 56.18 58.68 32.92 44.05 50.07 35.41 -3.50%
EPS -3.00 -3.00 -7.00 -7.00 -4.00 -4.00 -14.00 -64.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 1.27 1.40 1.47 1.54 1.58 1.61 -35.62%
Adjusted Per Share Value based on latest NOSH - 19,857
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 2.14 3.04 3.35 1.85 2.36 2.66 2.03 3.57%
EPS -0.19 -0.16 -0.40 -0.39 -0.21 -0.21 -0.80 -61.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0528 0.0688 0.0798 0.0828 0.0825 0.0838 0.0922 -30.96%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.42 0.71 1.04 1.32 1.10 0.89 0.94 -
P/RPS 1.25 1.26 1.77 4.01 2.50 1.78 2.65 -39.32%
P/EPS -14.00 -23.67 -14.86 -18.86 -27.50 -22.25 -6.71 63.06%
EY -7.14 -4.23 -6.73 -5.30 -3.64 -4.49 -14.89 -38.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.56 0.74 0.90 0.71 0.56 0.58 -8.19%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 25/02/03 29/11/02 28/08/02 23/05/02 28/02/02 30/11/01 30/08/01 -
Price 0.39 0.42 0.80 1.37 1.36 1.12 1.10 -
P/RPS 1.16 0.75 1.36 4.16 3.09 2.24 3.11 -48.09%
P/EPS -13.00 -14.00 -11.43 -19.57 -34.00 -28.00 -7.86 39.72%
EY -7.69 -7.14 -8.75 -5.11 -2.94 -3.57 -12.73 -28.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.33 0.57 0.93 0.88 0.71 0.68 -21.77%

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