[RGTBHD] QoQ TTM Result on 31-Dec-2012

Stock
[RGTBHD] RGT BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012
Profit Trend
QoQ- -24.73%
YoY- -13.16%
Quarter Report
Latest QR
Upcoming QR
RGTBHD's Result
RGTBHD's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 9,202 9,109 7,710 6,339 5,655 4,846 4,665 57.21%
PBT -5,022 -5,283 -6,532 -7,073 -5,744 -6,499 -6,359 -14.54%
Tax -87 -87 -87 -87 0 0 0 -
NP -5,109 -5,370 -6,619 -7,160 -5,744 -6,499 -6,359 -13.56%
-
NP to SH -5,159 -5,427 -6,671 -7,173 -5,751 -6,499 -6,359 -13.00%
-
Tax Rate - - - - - - - -
Total Cost 14,311 14,479 14,329 13,499 11,399 11,345 11,024 18.98%
-
Net Worth 23,396 21,319 23,982 24,590 27,167 28,662 30,073 -15.39%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 23,396 21,319 23,982 24,590 27,167 28,662 30,073 -15.39%
NOSH 45,874 40,999 45,250 43,910 43,818 44,096 44,225 2.46%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -55.52% -58.95% -85.85% -112.95% -101.57% -134.11% -136.31% -
ROE -22.05% -25.45% -27.82% -29.17% -21.17% -22.67% -21.15% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 20.06 22.22 17.04 14.44 12.91 10.99 10.55 53.42%
EPS -11.25 -13.24 -14.74 -16.34 -13.12 -14.74 -14.38 -15.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.52 0.53 0.56 0.62 0.65 0.68 -17.43%
Adjusted Per Share Value based on latest NOSH - 43,910
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 2.61 2.58 2.19 1.80 1.60 1.37 1.32 57.46%
EPS -1.46 -1.54 -1.89 -2.03 -1.63 -1.84 -1.80 -13.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0664 0.0605 0.068 0.0698 0.0771 0.0813 0.0853 -15.36%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.21 1.02 0.58 0.60 0.70 0.50 0.38 -
P/RPS 6.03 4.59 3.40 4.16 5.42 4.55 3.60 40.99%
P/EPS -10.76 -7.71 -3.93 -3.67 -5.33 -3.39 -2.64 154.93%
EY -9.29 -12.98 -25.42 -27.23 -18.75 -29.48 -37.84 -60.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.37 1.96 1.09 1.07 1.13 0.77 0.56 161.41%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 29/08/13 29/05/13 27/02/13 29/11/12 30/08/12 30/05/12 -
Price 1.23 1.10 0.70 0.57 0.68 0.72 0.45 -
P/RPS 6.13 4.95 4.11 3.95 5.27 6.55 4.27 27.23%
P/EPS -10.94 -8.31 -4.75 -3.49 -5.18 -4.89 -3.13 130.13%
EY -9.14 -12.03 -21.06 -28.66 -19.30 -20.47 -31.95 -56.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.41 2.12 1.32 1.02 1.10 1.11 0.66 136.94%

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