[RGTBHD] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 24.46%
YoY- 46.51%
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 4,426 10,964 13,598 17,092 15,886 26,603 15,601 -18.92%
PBT -2,821 -2,623 -3,258 -766 -1,432 3,514 -2,403 2.70%
Tax 0 0 0 0 0 0 4,807 -
NP -2,821 -2,623 -3,258 -766 -1,432 3,514 2,404 -
-
NP to SH -2,821 -2,623 -3,258 -766 -1,432 3,514 2,403 -
-
Tax Rate - - - - - 0.00% - -
Total Cost 7,247 13,587 16,856 17,858 17,318 23,089 13,197 -9.49%
-
Net Worth 33,499 38,907 27,737 28,342 37,709 33,822 37,486 -1.85%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 33,499 38,907 27,737 28,342 37,709 33,822 37,486 -1.85%
NOSH 44,078 43,716 44,027 38,300 47,733 43,925 48,060 -1.42%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -63.74% -23.92% -23.96% -4.48% -9.01% 13.21% 15.41% -
ROE -8.42% -6.74% -11.75% -2.70% -3.80% 10.39% 6.41% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 10.04 25.08 30.89 44.63 33.28 60.56 32.46 -17.74%
EPS -6.40 -6.00 -7.40 -2.00 -3.00 8.00 -5.00 4.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.89 0.63 0.74 0.79 0.77 0.78 -0.43%
Adjusted Per Share Value based on latest NOSH - 41,333
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 1.26 3.11 3.86 4.85 4.51 7.55 4.43 -18.88%
EPS -0.80 -0.74 -0.92 -0.22 -0.41 1.00 0.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.095 0.1104 0.0787 0.0804 0.107 0.096 0.1063 -1.85%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.32 0.44 0.42 0.33 0.46 0.62 0.42 -
P/RPS 3.19 1.75 1.36 0.74 1.38 1.02 1.29 16.27%
P/EPS -5.00 -7.33 -5.68 -16.50 -15.33 7.75 8.40 -
EY -20.00 -13.64 -17.62 -6.06 -6.52 12.90 11.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.49 0.67 0.45 0.58 0.81 0.54 -4.09%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 26/08/08 27/08/07 29/08/06 30/08/05 24/08/04 27/08/03 -
Price 0.32 0.47 0.44 0.31 0.43 0.63 0.63 -
P/RPS 3.19 1.87 1.42 0.69 1.29 1.04 1.94 8.63%
P/EPS -5.00 -7.83 -5.95 -15.50 -14.33 7.88 12.60 -
EY -20.00 -12.77 -16.82 -6.45 -6.98 12.70 7.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.53 0.70 0.42 0.54 0.82 0.81 -10.35%

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