[RA] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[RA] R&A TELECOMMUNICATION GRP BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 15.71%
YoY- 74.25%
Quarter Report
Latest QR
Upcoming QR
RA's Result
RA's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 32,351 44,370 45,418 38,852 38,475 25,317 26,180 15.10%
PBT -25,446 -17,528 -8,300 -4,780 -5,280 -2,611 -3,352 284.83%
Tax 0 2,097 2,097 2,097 2,097 241 241 -
NP -25,446 -15,431 -6,203 -2,683 -3,183 -2,370 -3,111 304.40%
-
NP to SH -25,446 -15,431 -6,203 -2,683 -3,183 -2,370 -3,111 304.40%
-
Tax Rate - - - - - - - -
Total Cost 57,797 59,801 51,621 41,535 41,658 27,687 29,291 57.12%
-
Net Worth 65,518 77,756 86,333 86,599 86,277 85,777 84,545 -15.59%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 65,518 77,756 86,333 86,599 86,277 85,777 84,545 -15.59%
NOSH 963,511 971,954 959,259 962,222 862,777 857,777 845,454 9.07%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -78.66% -34.78% -13.66% -6.91% -8.27% -9.36% -11.88% -
ROE -38.84% -19.85% -7.18% -3.10% -3.69% -2.76% -3.68% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 3.36 4.57 4.73 4.04 4.46 2.95 3.10 5.50%
EPS -2.64 -1.59 -0.65 -0.28 -0.37 -0.28 -0.37 269.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.068 0.08 0.09 0.09 0.10 0.10 0.10 -22.61%
Adjusted Per Share Value based on latest NOSH - 962,222
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 3.35 4.59 4.70 4.02 3.98 2.62 2.71 15.13%
EPS -2.63 -1.60 -0.64 -0.28 -0.33 -0.25 -0.32 305.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0678 0.0804 0.0893 0.0896 0.0892 0.0887 0.0874 -15.53%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.035 0.05 0.04 0.045 0.05 0.045 0.05 -
P/RPS 1.04 1.10 0.84 1.11 1.12 1.52 1.61 -25.21%
P/EPS -1.33 -3.15 -6.19 -16.14 -13.55 -16.29 -13.59 -78.67%
EY -75.46 -31.75 -16.17 -6.20 -7.38 -6.14 -7.36 369.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.63 0.44 0.50 0.50 0.45 0.50 1.32%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 27/11/14 28/08/14 28/05/14 28/02/14 29/11/13 30/08/13 -
Price 0.035 0.045 0.045 0.04 0.055 0.05 0.045 -
P/RPS 1.04 0.99 0.95 0.99 1.23 1.69 1.45 -19.82%
P/EPS -1.33 -2.83 -6.96 -14.35 -14.91 -18.10 -12.23 -77.12%
EY -75.46 -35.28 -14.37 -6.97 -6.71 -5.53 -8.18 338.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.56 0.50 0.44 0.55 0.50 0.45 8.67%

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