[RGTBHD] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -85.84%
YoY- -7.55%
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 2,591 2,619 4,329 4,426 10,964 13,598 17,092 -26.95%
PBT -3,136 -2,977 -2,091 -2,821 -2,623 -3,258 -766 26.45%
Tax 0 0 0 0 0 0 0 -
NP -3,136 -2,977 -2,091 -2,821 -2,623 -3,258 -766 26.45%
-
NP to SH -3,136 2,977 -2,091 -2,821 -2,623 -3,258 -766 26.45%
-
Tax Rate - - - - - - - -
Total Cost 5,727 5,596 6,420 7,247 13,587 16,856 17,858 -17.25%
-
Net Worth 28,709 25,392 32,032 33,499 38,907 27,737 28,342 0.21%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 28,709 25,392 32,032 33,499 38,907 27,737 28,342 0.21%
NOSH 44,169 43,779 44,489 44,078 43,716 44,027 38,300 2.40%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -121.03% -113.67% -48.30% -63.74% -23.92% -23.96% -4.48% -
ROE -10.92% 11.72% -6.53% -8.42% -6.74% -11.75% -2.70% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 5.87 5.98 9.73 10.04 25.08 30.89 44.63 -28.66%
EPS -7.10 -6.80 -4.70 -6.40 -6.00 -7.40 -2.00 23.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.58 0.72 0.76 0.89 0.63 0.74 -2.13%
Adjusted Per Share Value based on latest NOSH - 43,433
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 0.74 0.74 1.23 1.26 3.11 3.86 4.85 -26.87%
EPS -0.89 0.84 -0.59 -0.80 -0.74 -0.92 -0.22 26.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0814 0.072 0.0909 0.095 0.1104 0.0787 0.0804 0.20%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.50 0.38 0.29 0.32 0.44 0.42 0.33 -
P/RPS 8.52 6.35 2.98 3.19 1.75 1.36 0.74 50.21%
P/EPS -7.04 5.59 -6.17 -5.00 -7.33 -5.68 -16.50 -13.22%
EY -14.20 17.89 -16.21 -20.00 -13.64 -17.62 -6.06 15.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.66 0.40 0.42 0.49 0.67 0.45 9.35%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 26/08/11 25/08/10 27/08/09 26/08/08 27/08/07 29/08/06 -
Price 0.72 0.32 0.29 0.32 0.47 0.44 0.31 -
P/RPS 12.27 5.35 2.98 3.19 1.87 1.42 0.69 61.48%
P/EPS -10.14 4.71 -6.17 -5.00 -7.83 -5.95 -15.50 -6.82%
EY -9.86 21.25 -16.21 -20.00 -12.77 -16.82 -6.45 7.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.55 0.40 0.42 0.53 0.70 0.42 17.56%

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