[RKI] YoY Cumulative Quarter Result on 30-Jun-2005 [#4]

Announcement Date
23-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- 39.86%
YoY- 29.86%
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 404,176 411,706 356,710 293,468 236,206 185,820 174,049 15.06%
PBT 8,367 9,190 19,394 15,219 12,791 9,232 17,590 -11.63%
Tax 118 -397 126 -584 -1,521 -1,284 -2,267 -
NP 8,485 8,793 19,520 14,635 11,270 7,948 15,323 -9.37%
-
NP to SH 10,806 10,263 19,857 14,635 11,270 7,948 15,323 -5.64%
-
Tax Rate -1.41% 4.32% -0.65% 3.84% 11.89% 13.91% 12.89% -
Total Cost 395,691 402,913 337,190 278,833 224,936 177,872 158,726 16.42%
-
Net Worth 160,333 158,221 156,137 141,348 130,763 123,052 112,372 6.09%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 2,656 5,833 4,405 3,390 3,220 4,646 4,598 -8.73%
Div Payout % 24.59% 56.84% 22.19% 23.17% 28.58% 58.46% 30.01% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 160,333 158,221 156,137 141,348 130,763 123,052 112,372 6.09%
NOSH 64,796 64,818 64,787 64,586 64,415 64,089 63,423 0.35%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 2.10% 2.14% 5.47% 4.99% 4.77% 4.28% 8.80% -
ROE 6.74% 6.49% 12.72% 10.35% 8.62% 6.46% 13.64% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 623.76 635.17 550.59 454.38 366.69 289.94 274.43 14.65%
EPS 16.67 15.80 30.60 22.66 17.49 12.46 24.16 -5.99%
DPS 4.10 9.00 6.80 5.25 5.00 7.25 7.25 -9.05%
NAPS 2.4744 2.441 2.41 2.1885 2.03 1.92 1.7718 5.71%
Adjusted Per Share Value based on latest NOSH - 64,571
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 207.19 211.05 182.86 150.44 121.09 95.26 89.22 15.06%
EPS 5.54 5.26 10.18 7.50 5.78 4.07 7.86 -5.65%
DPS 1.36 2.99 2.26 1.74 1.65 2.38 2.36 -8.76%
NAPS 0.8219 0.8111 0.8004 0.7246 0.6703 0.6308 0.5761 6.09%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.66 1.09 1.15 1.33 0.84 1.45 1.72 -
P/RPS 0.11 0.17 0.21 0.29 0.23 0.50 0.63 -25.21%
P/EPS 3.96 6.88 3.75 5.87 4.80 11.69 7.12 -9.30%
EY 25.27 14.53 26.65 17.04 20.83 8.55 14.05 10.26%
DY 6.21 8.26 5.91 3.95 5.95 5.00 4.22 6.64%
P/NAPS 0.27 0.45 0.48 0.61 0.41 0.76 0.97 -19.18%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 27/08/08 24/08/07 25/08/06 23/08/05 24/08/04 18/09/03 29/08/02 -
Price 0.63 0.88 1.13 1.27 0.83 1.19 1.87 -
P/RPS 0.10 0.14 0.21 0.28 0.23 0.41 0.68 -27.32%
P/EPS 3.78 5.56 3.69 5.60 4.74 9.60 7.74 -11.24%
EY 26.47 17.99 27.12 17.84 21.08 10.42 12.92 12.68%
DY 6.51 10.23 6.02 4.13 6.02 6.09 3.88 8.99%
P/NAPS 0.25 0.36 0.47 0.58 0.41 0.62 1.06 -21.37%

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