[RGTBHD] QoQ TTM Result on 30-Jun-2021 [#4]

Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- -25.89%
YoY- 101.45%
Quarter Report
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 96,689 88,789 107,962 130,365 145,741 128,849 100,626 -2.62%
PBT 7,789 7,191 11,904 18,807 25,455 22,803 16,634 -39.72%
Tax -1,162 292 -74 -1,702 -2,986 -4,309 -3,440 -51.52%
NP 6,627 7,483 11,830 17,105 22,469 18,494 13,194 -36.83%
-
NP to SH 5,485 4,298 6,886 10,014 13,512 11,097 8,020 -22.39%
-
Tax Rate 14.92% -4.06% 0.62% 9.05% 11.73% 18.90% 20.68% -
Total Cost 90,062 81,306 96,132 113,260 123,272 110,355 87,432 1.99%
-
Net Worth 111,828 101,592 99,496 97,344 103,549 99,398 70,302 36.30%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 3,943 3,943 3,943 - - 1,730 1,730 73.27%
Div Payout % 71.89% 91.74% 57.26% - - 15.60% 21.58% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 111,828 101,592 99,496 97,344 103,549 99,398 70,302 36.30%
NOSH 943,626 674,786 665,449 652,767 648,900 638,530 584,393 37.67%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 6.85% 8.43% 10.96% 13.12% 15.42% 14.35% 13.11% -
ROE 4.90% 4.23% 6.92% 10.29% 13.05% 11.16% 11.41% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 12.79 13.36 16.43 20.99 22.35 20.12 17.22 -18.00%
EPS 0.73 0.65 1.05 1.61 2.07 1.73 1.37 -34.29%
DPS 0.52 0.59 0.60 0.00 0.00 0.27 0.30 44.34%
NAPS 0.1479 0.1529 0.1514 0.1567 0.1588 0.1552 0.1203 14.77%
Adjusted Per Share Value based on latest NOSH - 652,767
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 9.14 8.40 10.21 12.33 13.78 12.18 9.52 -2.68%
EPS 0.52 0.41 0.65 0.95 1.28 1.05 0.76 -22.37%
DPS 0.37 0.37 0.37 0.00 0.00 0.16 0.16 74.96%
NAPS 0.1057 0.0961 0.0941 0.0921 0.0979 0.094 0.0665 36.23%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.435 0.595 0.42 0.345 0.395 0.555 0.49 -
P/RPS 3.40 4.45 2.56 1.64 1.77 2.76 2.85 12.49%
P/EPS 59.96 91.98 40.08 21.40 19.06 32.03 35.70 41.34%
EY 1.67 1.09 2.49 4.67 5.25 3.12 2.80 -29.16%
DY 1.20 1.00 1.43 0.00 0.00 0.49 0.60 58.80%
P/NAPS 2.94 3.89 2.77 2.20 2.49 3.58 4.07 -19.50%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 28/04/22 22/02/22 29/11/21 26/08/21 27/04/21 26/01/21 27/10/20 -
Price 0.46 0.45 0.64 0.34 0.425 0.57 0.645 -
P/RPS 3.60 3.37 3.90 1.62 1.90 2.83 3.75 -2.68%
P/EPS 63.41 69.57 61.08 21.09 20.51 32.90 47.00 22.11%
EY 1.58 1.44 1.64 4.74 4.88 3.04 2.13 -18.07%
DY 1.13 1.32 0.94 0.00 0.00 0.47 0.46 82.15%
P/NAPS 3.11 2.94 4.23 2.17 2.68 3.67 5.36 -30.45%

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