[RGTBHD] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[RGTBHD] RGT BERHAD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 1.99%
YoY- 22.9%
Quarter Report
Latest QR
Upcoming QR
RGTBHD's Result
RGTBHD's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 32,442 33,861 37,751 36,591 37,376 36,009 31,360 2.28%
PBT -4,287 -3,839 -4,422 -4,233 -4,207 -4,381 -5,799 -18.22%
Tax 190 190 190 190 82 81 2,906 -83.74%
NP -4,097 -3,649 -4,232 -4,043 -4,125 -4,300 -2,893 26.08%
-
NP to SH -4,097 -3,649 -4,232 -4,043 -4,125 -4,300 -5,718 -19.91%
-
Tax Rate - - - - - - - -
Total Cost 36,539 37,510 41,983 40,634 41,501 40,309 34,253 4.39%
-
Net Worth 38,797 32,135 31,580 18,619 24,256 28,139 29,189 20.86%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 38,797 32,135 31,580 18,619 24,256 28,139 29,189 20.86%
NOSH 51,050 41,200 39,475 22,433 19,100 20,099 19,857 87.55%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -12.63% -10.78% -11.21% -11.05% -11.04% -11.94% -9.23% -
ROE -10.56% -11.35% -13.40% -21.71% -17.01% -15.28% -19.59% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 63.55 82.19 95.63 163.11 195.69 179.15 157.93 -45.46%
EPS -8.03 -8.86 -10.72 -18.02 -21.60 -21.39 -28.80 -57.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.78 0.80 0.83 1.27 1.40 1.47 -35.55%
Adjusted Per Share Value based on latest NOSH - 22,433
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 9.20 9.61 10.71 10.38 10.60 10.22 8.90 2.23%
EPS -1.16 -1.04 -1.20 -1.15 -1.17 -1.22 -1.62 -19.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1101 0.0912 0.0896 0.0528 0.0688 0.0798 0.0828 20.90%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.60 0.42 0.35 0.42 0.71 1.04 1.32 -
P/RPS 0.94 0.51 0.37 0.26 0.36 0.58 0.84 7.77%
P/EPS -7.48 -4.74 -3.26 -2.33 -3.29 -4.86 -4.58 38.64%
EY -13.38 -21.09 -30.63 -42.91 -30.42 -20.57 -21.81 -27.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.54 0.44 0.51 0.56 0.74 0.90 -8.31%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 27/08/03 30/05/03 25/02/03 29/11/02 28/08/02 23/05/02 -
Price 0.66 0.63 0.32 0.39 0.42 0.80 1.37 -
P/RPS 1.04 0.77 0.33 0.24 0.21 0.45 0.87 12.62%
P/EPS -8.22 -7.11 -2.98 -2.16 -1.94 -3.74 -4.76 43.89%
EY -12.16 -14.06 -33.50 -46.21 -51.42 -26.74 -21.02 -30.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.81 0.40 0.47 0.33 0.57 0.93 -4.34%

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