[RGTBHD] QoQ TTM Result on 30-Sep-2005 [#3]

Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -266.99%
YoY- -141.16%
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 34,377 32,562 33,171 34,160 38,060 44,099 48,777 -20.85%
PBT -2,057 -3,530 -2,723 -1,366 818 5,477 5,763 -
Tax 0 0 0 0 0 0 0 -
NP -2,057 -3,530 -2,723 -1,366 818 5,477 5,763 -
-
NP to SH -2,057 -3,530 -2,723 -1,366 818 5,477 5,763 -
-
Tax Rate - - - - 0.00% 0.00% 0.00% -
Total Cost 36,434 36,092 35,894 35,526 37,242 38,622 43,014 -10.50%
-
Net Worth 30,586 37,011 38,000 32,958 32,258 33,947 37,364 -12.52%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 30,586 37,011 38,000 32,958 32,258 33,947 37,364 -12.52%
NOSH 41,333 50,700 50,000 43,366 40,833 41,400 45,566 -6.31%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -5.98% -10.84% -8.21% -4.00% 2.15% 12.42% 11.81% -
ROE -6.73% -9.54% -7.17% -4.14% 2.54% 16.13% 15.42% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 83.17 64.22 66.34 78.77 93.21 106.52 107.05 -15.52%
EPS -4.98 -6.96 -5.45 -3.15 2.00 13.23 12.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.73 0.76 0.76 0.79 0.82 0.82 -6.63%
Adjusted Per Share Value based on latest NOSH - 43,366
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 9.75 9.24 9.41 9.69 10.80 12.51 13.84 -20.87%
EPS -0.58 -1.00 -0.77 -0.39 0.23 1.55 1.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0868 0.105 0.1078 0.0935 0.0915 0.0963 0.106 -12.50%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.33 0.30 0.32 0.40 0.46 0.57 0.62 -
P/RPS 0.40 0.47 0.48 0.51 0.49 0.54 0.58 -21.99%
P/EPS -6.63 -4.31 -5.88 -12.70 22.96 4.31 4.90 -
EY -15.08 -23.21 -17.02 -7.87 4.35 23.21 20.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.41 0.42 0.53 0.58 0.70 0.76 -29.55%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 30/05/06 27/02/06 28/11/05 30/08/05 27/05/05 28/02/05 -
Price 0.31 0.27 0.32 0.30 0.43 0.49 0.60 -
P/RPS 0.37 0.42 0.48 0.38 0.46 0.46 0.56 -24.19%
P/EPS -6.23 -3.88 -5.88 -9.52 21.46 3.70 4.74 -
EY -16.05 -25.79 -17.02 -10.50 4.66 27.00 21.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.37 0.42 0.39 0.54 0.60 0.73 -30.89%

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