[RA] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[RA] R&A TELECOMMUNICATION GRP BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 23.82%
YoY- -76.34%
Quarter Report
Latest QR
Upcoming QR
RA's Result
RA's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 45,418 38,852 38,475 25,317 26,180 22,903 28,541 36.41%
PBT -8,300 -4,780 -5,280 -2,611 -3,352 -10,662 -7,470 7.29%
Tax 2,097 2,097 2,097 241 241 241 241 324.72%
NP -6,203 -2,683 -3,183 -2,370 -3,111 -10,421 -7,229 -9.72%
-
NP to SH -6,203 -2,683 -3,183 -2,370 -3,111 -10,421 -7,229 -9.72%
-
Tax Rate - - - - - - - -
Total Cost 51,621 41,535 41,658 27,687 29,291 33,324 35,770 27.78%
-
Net Worth 86,333 86,599 86,277 85,777 84,545 88,514 81,500 3.92%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 86,333 86,599 86,277 85,777 84,545 88,514 81,500 3.92%
NOSH 959,259 962,222 862,777 857,777 845,454 885,142 815,000 11.51%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -13.66% -6.91% -8.27% -9.36% -11.88% -45.50% -25.33% -
ROE -7.18% -3.10% -3.69% -2.76% -3.68% -11.77% -8.87% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 4.73 4.04 4.46 2.95 3.10 2.59 3.50 22.30%
EPS -0.65 -0.28 -0.37 -0.28 -0.37 -1.18 -0.89 -18.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.10 0.10 0.10 0.10 0.10 -6.80%
Adjusted Per Share Value based on latest NOSH - 857,777
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 4.70 4.02 3.98 2.62 2.71 2.37 2.95 36.52%
EPS -0.64 -0.28 -0.33 -0.25 -0.32 -1.08 -0.75 -10.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0893 0.0896 0.0892 0.0887 0.0874 0.0915 0.0843 3.92%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.04 0.045 0.05 0.045 0.05 0.05 0.05 -
P/RPS 0.84 1.11 1.12 1.52 1.61 1.93 1.43 -29.92%
P/EPS -6.19 -16.14 -13.55 -16.29 -13.59 -4.25 -5.64 6.41%
EY -16.17 -6.20 -7.38 -6.14 -7.36 -23.55 -17.74 -6.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.50 0.50 0.45 0.50 0.50 0.50 -8.19%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 28/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 -
Price 0.045 0.04 0.055 0.05 0.045 0.06 0.05 -
P/RPS 0.95 0.99 1.23 1.69 1.45 2.32 1.43 -23.92%
P/EPS -6.96 -14.35 -14.91 -18.10 -12.23 -5.10 -5.64 15.09%
EY -14.37 -6.97 -6.71 -5.53 -8.18 -19.62 -17.74 -13.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.44 0.55 0.50 0.45 0.60 0.50 0.00%

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