[RKI] YoY Cumulative Quarter Result on 30-Jun-2008 [#4]

Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- 283.74%
YoY- 5.29%
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 500,664 506,866 397,378 404,176 411,706 356,710 293,468 9.30%
PBT 21,747 40,346 9,880 8,367 9,190 19,394 15,219 6.12%
Tax -2,006 -3,863 3,333 118 -397 126 -584 22.82%
NP 19,741 36,483 13,213 8,485 8,793 19,520 14,635 5.11%
-
NP to SH 12,471 27,730 14,009 10,806 10,263 19,857 14,635 -2.63%
-
Tax Rate 9.22% 9.57% -33.73% -1.41% 4.32% -0.65% 3.84% -
Total Cost 480,923 470,383 384,165 395,691 402,913 337,190 278,833 9.50%
-
Net Worth 132,853 191,834 177,518 160,333 158,221 156,137 141,348 -1.02%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - 1,943 6,351 2,656 5,833 4,405 3,390 -
Div Payout % - 7.01% 45.34% 24.59% 56.84% 22.19% 23.17% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 132,853 191,834 177,518 160,333 158,221 156,137 141,348 -1.02%
NOSH 66,760 64,798 64,816 64,796 64,818 64,787 64,586 0.55%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 3.94% 7.20% 3.33% 2.10% 2.14% 5.47% 4.99% -
ROE 9.39% 14.46% 7.89% 6.74% 6.49% 12.72% 10.35% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 749.94 782.22 613.09 623.76 635.17 550.59 454.38 8.70%
EPS 12.83 42.79 21.62 16.67 15.80 30.60 22.66 -9.04%
DPS 0.00 3.00 9.80 4.10 9.00 6.80 5.25 -
NAPS 1.99 2.9605 2.7388 2.4744 2.441 2.41 2.1885 -1.57%
Adjusted Per Share Value based on latest NOSH - 64,820
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 256.66 259.83 203.71 207.19 211.05 182.86 150.44 9.30%
EPS 6.39 14.22 7.18 5.54 5.26 10.18 7.50 -2.63%
DPS 0.00 1.00 3.26 1.36 2.99 2.26 1.74 -
NAPS 0.681 0.9834 0.91 0.8219 0.8111 0.8004 0.7246 -1.02%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.83 1.09 0.70 0.66 1.09 1.15 1.33 -
P/RPS 0.11 0.14 0.11 0.11 0.17 0.21 0.29 -14.91%
P/EPS 4.44 2.55 3.24 3.96 6.88 3.75 5.87 -4.54%
EY 22.51 39.26 30.88 25.27 14.53 26.65 17.04 4.74%
DY 0.00 2.75 14.00 6.21 8.26 5.91 3.95 -
P/NAPS 0.42 0.37 0.26 0.27 0.45 0.48 0.61 -6.02%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 26/08/11 26/08/10 28/08/09 27/08/08 24/08/07 25/08/06 23/08/05 -
Price 0.73 1.12 0.65 0.63 0.88 1.13 1.27 -
P/RPS 0.10 0.14 0.11 0.10 0.14 0.21 0.28 -15.76%
P/EPS 3.91 2.62 3.01 3.78 5.56 3.69 5.60 -5.80%
EY 25.59 38.21 33.25 26.47 17.99 27.12 17.84 6.19%
DY 0.00 2.68 15.08 6.51 10.23 6.02 4.13 -
P/NAPS 0.37 0.38 0.24 0.25 0.36 0.47 0.58 -7.21%

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