[RGTBHD] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[RGTBHD] RGT BERHAD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 36.84%
YoY- 32.82%
Quarter Report
Latest QR
Upcoming QR
RGTBHD's Result
RGTBHD's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 48,777 48,734 45,596 39,331 34,594 32,442 33,861 27.40%
PBT 5,763 3,319 1,415 -2,843 -4,501 -4,287 -3,839 -
Tax 0 0 0 0 0 190 190 -
NP 5,763 3,319 1,415 -2,843 -4,501 -4,097 -3,649 -
-
NP to SH 5,763 3,319 1,415 -2,843 -4,501 -4,097 -3,649 -
-
Tax Rate 0.00% 0.00% 0.00% - - - - -
Total Cost 43,014 45,415 44,181 42,174 39,095 36,539 37,510 9.51%
-
Net Worth 37,364 34,878 33,052 27,254 39,849 38,797 32,135 10.52%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 37,364 34,878 33,052 27,254 39,849 38,797 32,135 10.52%
NOSH 45,566 44,150 42,925 39,499 53,850 51,050 41,200 6.91%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 11.81% 6.81% 3.10% -7.23% -13.01% -12.63% -10.78% -
ROE 15.42% 9.52% 4.28% -10.43% -11.30% -10.56% -11.35% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 107.05 110.38 106.22 99.57 64.24 63.55 82.19 19.16%
EPS 12.65 7.52 3.30 -7.20 -8.36 -8.03 -8.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.79 0.77 0.69 0.74 0.76 0.78 3.37%
Adjusted Per Share Value based on latest NOSH - 39,499
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 13.84 13.83 12.94 11.16 9.81 9.20 9.61 27.38%
EPS 1.63 0.94 0.40 -0.81 -1.28 -1.16 -1.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.106 0.0989 0.0938 0.0773 0.113 0.1101 0.0912 10.49%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.62 0.65 0.62 0.71 0.69 0.60 0.42 -
P/RPS 0.58 0.59 0.58 0.71 1.07 0.94 0.51 8.91%
P/EPS 4.90 8.65 18.81 -9.86 -8.26 -7.48 -4.74 -
EY 20.40 11.57 5.32 -10.14 -12.11 -13.38 -21.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.82 0.81 1.03 0.93 0.79 0.54 25.45%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 29/11/04 24/08/04 31/05/04 20/02/04 28/11/03 27/08/03 -
Price 0.60 0.64 0.63 0.62 0.70 0.66 0.63 -
P/RPS 0.56 0.58 0.59 0.62 1.09 1.04 0.77 -19.04%
P/EPS 4.74 8.51 19.11 -8.61 -8.37 -8.22 -7.11 -
EY 21.08 11.75 5.23 -11.61 -11.94 -12.16 -14.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.81 0.82 0.90 0.95 0.87 0.81 -6.66%

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