[RGTBHD] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[RGTBHD] RGT BERHAD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 13.78%
YoY- 15.14%
Quarter Report
Latest QR
Upcoming QR
RGTBHD's Result
RGTBHD's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 39,331 34,594 32,442 33,861 37,751 36,591 37,376 3.45%
PBT -2,843 -4,501 -4,287 -3,839 -4,422 -4,233 -4,207 -22.97%
Tax 0 0 190 190 190 190 82 -
NP -2,843 -4,501 -4,097 -3,649 -4,232 -4,043 -4,125 -21.95%
-
NP to SH -2,843 -4,501 -4,097 -3,649 -4,232 -4,043 -4,125 -21.95%
-
Tax Rate - - - - - - - -
Total Cost 42,174 39,095 36,539 37,510 41,983 40,634 41,501 1.07%
-
Net Worth 27,254 39,849 38,797 32,135 31,580 18,619 24,256 8.07%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 27,254 39,849 38,797 32,135 31,580 18,619 24,256 8.07%
NOSH 39,499 53,850 51,050 41,200 39,475 22,433 19,100 62.24%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -7.23% -13.01% -12.63% -10.78% -11.21% -11.05% -11.04% -
ROE -10.43% -11.30% -10.56% -11.35% -13.40% -21.71% -17.01% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 99.57 64.24 63.55 82.19 95.63 163.11 195.69 -36.23%
EPS -7.20 -8.36 -8.03 -8.86 -10.72 -18.02 -21.60 -51.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.74 0.76 0.78 0.80 0.83 1.27 -33.39%
Adjusted Per Share Value based on latest NOSH - 41,200
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 11.16 9.81 9.20 9.61 10.71 10.38 10.60 3.48%
EPS -0.81 -1.28 -1.16 -1.04 -1.20 -1.15 -1.17 -21.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0773 0.113 0.1101 0.0912 0.0896 0.0528 0.0688 8.06%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.71 0.69 0.60 0.42 0.35 0.42 0.71 -
P/RPS 0.71 1.07 0.94 0.51 0.37 0.26 0.36 57.20%
P/EPS -9.86 -8.26 -7.48 -4.74 -3.26 -2.33 -3.29 107.72%
EY -10.14 -12.11 -13.38 -21.09 -30.63 -42.91 -30.42 -51.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.93 0.79 0.54 0.44 0.51 0.56 50.06%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/05/04 20/02/04 28/11/03 27/08/03 30/05/03 25/02/03 29/11/02 -
Price 0.62 0.70 0.66 0.63 0.32 0.39 0.42 -
P/RPS 0.62 1.09 1.04 0.77 0.33 0.24 0.21 105.66%
P/EPS -8.61 -8.37 -8.22 -7.11 -2.98 -2.16 -1.94 169.81%
EY -11.61 -11.94 -12.16 -14.06 -33.50 -46.21 -51.42 -62.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.95 0.87 0.81 0.40 0.47 0.33 95.08%

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