[RGTBHD] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[RGTBHD] RGT BERHAD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 37.55%
YoY- 55.08%
Quarter Report
Latest QR
Upcoming QR
RGTBHD's Result
RGTBHD's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 7,170 6,169 6,390 7,953 9,202 9,109 7,710 -4.72%
PBT -8,675 -7,939 -6,543 -3,277 -5,022 -5,283 -6,532 20.80%
Tax 0 0 0 0 -87 -87 -87 -
NP -8,675 -7,939 -6,543 -3,277 -5,109 -5,370 -6,619 19.74%
-
NP to SH -8,581 -7,845 -6,453 -3,222 -5,159 -5,427 -6,671 18.25%
-
Tax Rate - - - - - - - -
Total Cost 15,845 14,108 12,933 11,230 14,311 14,479 14,329 6.92%
-
Net Worth 29,647 31,973 33,135 22,765 23,396 21,319 23,982 15.17%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 29,647 31,973 33,135 22,765 23,396 21,319 23,982 15.17%
NOSH 58,132 58,132 58,132 45,813 45,874 40,999 45,250 18.15%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -120.99% -128.69% -102.39% -41.20% -55.52% -58.95% -85.85% -
ROE -28.94% -24.54% -19.47% -14.15% -22.05% -25.45% -27.82% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 12.33 10.61 10.99 17.47 20.06 22.22 17.04 -19.38%
EPS -14.76 -13.49 -11.10 -7.08 -11.25 -13.24 -14.74 0.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.55 0.57 0.50 0.51 0.52 0.53 -2.52%
Adjusted Per Share Value based on latest NOSH - 45,813
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 2.03 1.75 1.81 2.26 2.61 2.58 2.19 -4.92%
EPS -2.43 -2.23 -1.83 -0.91 -1.46 -1.54 -1.89 18.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0841 0.0907 0.094 0.0646 0.0664 0.0605 0.068 15.20%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.11 1.14 1.13 1.15 1.21 1.02 0.58 -
P/RPS 9.00 10.74 10.28 6.58 6.03 4.59 3.40 91.24%
P/EPS -7.52 -8.45 -10.18 -16.25 -10.76 -7.71 -3.93 54.06%
EY -13.30 -11.84 -9.82 -6.15 -9.29 -12.98 -25.42 -35.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 2.07 1.98 2.30 2.37 1.96 1.09 58.67%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 25/08/14 27/05/14 25/02/14 28/11/13 29/08/13 29/05/13 -
Price 0.245 1.11 1.14 1.14 1.23 1.10 0.70 -
P/RPS 1.99 10.46 10.37 6.53 6.13 4.95 4.11 -38.31%
P/EPS -1.66 -8.23 -10.27 -16.11 -10.94 -8.31 -4.75 -50.35%
EY -60.25 -12.16 -9.74 -6.21 -9.14 -12.03 -21.06 101.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 2.02 2.00 2.28 2.41 2.12 1.32 -49.02%

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