[RGTBHD] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[RGTBHD] RGT BERHAD
Announcement Date
20-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -9.86%
YoY- -11.33%
Quarter Report
Latest QR
Upcoming QR
RGTBHD's Result
RGTBHD's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 48,734 45,596 39,331 34,594 32,442 33,861 37,751 18.50%
PBT 3,319 1,415 -2,843 -4,501 -4,287 -3,839 -4,422 -
Tax 0 0 0 0 190 190 190 -
NP 3,319 1,415 -2,843 -4,501 -4,097 -3,649 -4,232 -
-
NP to SH 3,319 1,415 -2,843 -4,501 -4,097 -3,649 -4,232 -
-
Tax Rate 0.00% 0.00% - - - - - -
Total Cost 45,415 44,181 42,174 39,095 36,539 37,510 41,983 5.36%
-
Net Worth 34,878 33,052 27,254 39,849 38,797 32,135 31,580 6.82%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 34,878 33,052 27,254 39,849 38,797 32,135 31,580 6.82%
NOSH 44,150 42,925 39,499 53,850 51,050 41,200 39,475 7.72%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 6.81% 3.10% -7.23% -13.01% -12.63% -10.78% -11.21% -
ROE 9.52% 4.28% -10.43% -11.30% -10.56% -11.35% -13.40% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 110.38 106.22 99.57 64.24 63.55 82.19 95.63 10.00%
EPS 7.52 3.30 -7.20 -8.36 -8.03 -8.86 -10.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.77 0.69 0.74 0.76 0.78 0.80 -0.83%
Adjusted Per Share Value based on latest NOSH - 53,850
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 13.83 12.94 11.16 9.81 9.20 9.61 10.71 18.52%
EPS 0.94 0.40 -0.81 -1.28 -1.16 -1.04 -1.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0989 0.0938 0.0773 0.113 0.1101 0.0912 0.0896 6.78%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.65 0.62 0.71 0.69 0.60 0.42 0.35 -
P/RPS 0.59 0.58 0.71 1.07 0.94 0.51 0.37 36.37%
P/EPS 8.65 18.81 -9.86 -8.26 -7.48 -4.74 -3.26 -
EY 11.57 5.32 -10.14 -12.11 -13.38 -21.09 -30.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.81 1.03 0.93 0.79 0.54 0.44 51.26%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 24/08/04 31/05/04 20/02/04 28/11/03 27/08/03 30/05/03 -
Price 0.64 0.63 0.62 0.70 0.66 0.63 0.32 -
P/RPS 0.58 0.59 0.62 1.09 1.04 0.77 0.33 45.48%
P/EPS 8.51 19.11 -8.61 -8.37 -8.22 -7.11 -2.98 -
EY 11.75 5.23 -11.61 -11.94 -12.16 -14.06 -33.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.82 0.90 0.95 0.87 0.81 0.40 59.85%

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