[RKI] YoY Cumulative Quarter Result on 30-Sep-2004 [#1]

Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -67.91%
YoY- 13.67%
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/99 CAGR
Revenue 102,255 106,259 88,240 75,809 56,330 54,117 35,509 -1.14%
PBT -786 5,094 4,726 4,046 4,021 4,930 3,835 -
Tax 515 218 -60 -430 -840 -900 -559 -
NP -271 5,312 4,666 3,616 3,181 4,030 3,276 -
-
NP to SH 789 5,374 4,666 3,616 3,181 4,030 3,276 1.55%
-
Tax Rate - -4.28% 1.27% 10.63% 20.89% 18.26% 14.58% -
Total Cost 102,526 100,947 83,574 72,193 53,149 50,087 32,233 -1.24%
-
Net Worth 158,226 162,062 146,460 134,069 126,390 118,830 82,439 -0.70%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/99 CAGR
Div - - - - - 3,826 - -
Div Payout % - - - - - 94.94% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/99 CAGR
Net Worth 158,226 162,062 146,460 134,069 126,390 118,830 82,439 -0.70%
NOSH 64,672 64,825 64,805 64,456 64,392 63,665 35,999 -0.63%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/99 CAGR
NP Margin -0.27% 5.00% 5.29% 4.77% 5.65% 7.45% 9.23% -
ROE 0.50% 3.32% 3.19% 2.70% 2.52% 3.39% 3.97% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/99 CAGR
RPS 158.11 163.92 136.16 117.61 87.48 85.00 98.64 -0.51%
EPS 1.22 8.29 7.20 5.61 4.94 6.33 9.10 2.20%
DPS 0.00 0.00 0.00 0.00 0.00 6.01 0.00 -
NAPS 2.4466 2.50 2.26 2.08 1.9628 1.8665 2.29 -0.07%
Adjusted Per Share Value based on latest NOSH - 64,456
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/99 CAGR
RPS 52.42 54.47 45.23 38.86 28.88 27.74 18.20 -1.14%
EPS 0.40 2.75 2.39 1.85 1.63 2.07 1.68 1.57%
DPS 0.00 0.00 0.00 0.00 0.00 1.96 0.00 -
NAPS 0.8111 0.8308 0.7508 0.6873 0.6479 0.6092 0.4226 -0.70%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/99 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - -
Price 0.82 1.13 1.27 1.00 1.28 1.73 0.00 -
P/RPS 0.52 0.69 0.93 0.85 1.46 2.04 0.00 -100.00%
P/EPS 67.21 13.63 17.64 17.83 25.91 27.33 0.00 -100.00%
EY 1.49 7.34 5.67 5.61 3.86 3.66 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.47 0.00 -
P/NAPS 0.34 0.45 0.56 0.48 0.65 0.93 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/99 CAGR
Date 22/11/07 28/11/06 25/11/05 30/11/04 28/11/03 28/11/02 30/11/99 -
Price 0.87 1.21 1.27 1.17 1.19 1.73 0.00 -
P/RPS 0.55 0.74 0.93 0.99 1.36 2.04 0.00 -100.00%
P/EPS 71.31 14.60 17.64 20.86 24.09 27.33 0.00 -100.00%
EY 1.40 6.85 5.67 4.79 4.15 3.66 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.47 0.00 -
P/NAPS 0.36 0.48 0.56 0.56 0.61 0.93 0.00 -100.00%

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