[RA] YoY Annual (Unaudited) Result on 31-Dec-2009 [#4]

Stock
[RA] R&A TELECOMMUNICATION GRP BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
YoY- 107.71%
Quarter Report
Latest QR
Upcoming QR
RA's Result
RA's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 28,541 42,042 2,249 2,508 2,053 2,788 2,435 50.66%
PBT -7,470 11,221 114 212 -2,748 -1,007 -869 43.07%
Tax 241 -3,205 0 0 0 0 24 46.83%
NP -7,229 8,016 114 212 -2,748 -1,007 -845 42.96%
-
NP to SH -7,229 8,016 114 212 -2,748 -1,007 -845 42.96%
-
Tax Rate - 28.56% 0.00% 0.00% - - - -
Total Cost 35,770 34,026 2,135 2,296 4,801 3,795 3,280 48.86%
-
Net Worth 87,746 54,770 4,509 4,604 4,310 6,873 7,529 50.51%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 87,746 54,770 4,509 4,604 4,310 6,873 7,529 50.51%
NOSH 877,466 497,914 63,333 66,250 65,118 64,903 65,078 54.21%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -25.33% 19.07% 5.07% 8.45% -133.85% -36.12% -34.70% -
ROE -8.24% 14.64% 2.53% 4.60% -63.75% -14.65% -11.22% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 3.25 8.44 3.55 3.79 3.15 4.30 3.74 -2.31%
EPS -0.82 1.60 0.18 0.32 -4.22 -1.55 -1.30 -7.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.11 0.0712 0.0695 0.0662 0.1059 0.1157 -2.39%
Adjusted Per Share Value based on latest NOSH - 64,909
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 2.95 4.35 0.23 0.26 0.21 0.29 0.25 50.82%
EPS -0.75 0.83 0.01 0.02 -0.28 -0.10 -0.09 42.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0908 0.0566 0.0047 0.0048 0.0045 0.0071 0.0078 50.48%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.05 0.11 0.12 0.08 0.10 0.10 0.16 -
P/RPS 1.54 1.30 3.38 2.11 3.17 2.33 4.28 -15.65%
P/EPS -6.07 6.83 66.67 25.00 -2.37 -6.45 -12.32 -11.11%
EY -16.48 14.64 1.50 4.00 -42.20 -15.52 -8.12 12.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 1.00 1.69 1.15 1.51 0.94 1.38 -15.55%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 02/03/11 24/02/10 24/02/09 21/02/08 16/02/07 -
Price 0.05 0.11 0.12 0.11 0.09 0.11 0.16 -
P/RPS 1.54 1.30 3.38 2.91 2.85 2.56 4.28 -15.65%
P/EPS -6.07 6.83 66.67 34.38 -2.13 -7.09 -12.32 -11.11%
EY -16.48 14.64 1.50 2.91 -46.89 -14.10 -8.12 12.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 1.00 1.69 1.58 1.36 1.04 1.38 -15.55%

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