[RGTBHD] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[RGTBHD] RGT BERHAD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 7.0%
YoY- -4.91%
Quarter Report
Latest QR
Upcoming QR
RGTBHD's Result
RGTBHD's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 7,953 9,202 9,109 7,710 6,339 5,655 4,846 39.00%
PBT -3,277 -5,022 -5,283 -6,532 -7,073 -5,744 -6,499 -36.56%
Tax 0 -87 -87 -87 -87 0 0 -
NP -3,277 -5,109 -5,370 -6,619 -7,160 -5,744 -6,499 -36.56%
-
NP to SH -3,222 -5,159 -5,427 -6,671 -7,173 -5,751 -6,499 -37.27%
-
Tax Rate - - - - - - - -
Total Cost 11,230 14,311 14,479 14,329 13,499 11,399 11,345 -0.67%
-
Net Worth 22,765 23,396 21,319 23,982 24,590 27,167 28,662 -14.19%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 22,765 23,396 21,319 23,982 24,590 27,167 28,662 -14.19%
NOSH 45,813 45,874 40,999 45,250 43,910 43,818 44,096 2.57%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -41.20% -55.52% -58.95% -85.85% -112.95% -101.57% -134.11% -
ROE -14.15% -22.05% -25.45% -27.82% -29.17% -21.17% -22.67% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 17.47 20.06 22.22 17.04 14.44 12.91 10.99 36.09%
EPS -7.08 -11.25 -13.24 -14.74 -16.34 -13.12 -14.74 -38.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.51 0.52 0.53 0.56 0.62 0.65 -16.00%
Adjusted Per Share Value based on latest NOSH - 45,250
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2.26 2.61 2.58 2.19 1.80 1.60 1.37 39.48%
EPS -0.91 -1.46 -1.54 -1.89 -2.03 -1.63 -1.84 -37.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0646 0.0664 0.0605 0.068 0.0698 0.0771 0.0813 -14.17%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.15 1.21 1.02 0.58 0.60 0.70 0.50 -
P/RPS 6.58 6.03 4.59 3.40 4.16 5.42 4.55 27.79%
P/EPS -16.25 -10.76 -7.71 -3.93 -3.67 -5.33 -3.39 183.48%
EY -6.15 -9.29 -12.98 -25.42 -27.23 -18.75 -29.48 -64.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 2.37 1.96 1.09 1.07 1.13 0.77 106.99%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 28/11/13 29/08/13 29/05/13 27/02/13 29/11/12 30/08/12 -
Price 1.14 1.23 1.10 0.70 0.57 0.68 0.72 -
P/RPS 6.53 6.13 4.95 4.11 3.95 5.27 6.55 -0.20%
P/EPS -16.11 -10.94 -8.31 -4.75 -3.49 -5.18 -4.89 120.92%
EY -6.21 -9.14 -12.03 -21.06 -28.66 -19.30 -20.47 -54.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 2.41 2.12 1.32 1.02 1.10 1.11 61.37%

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