[RKI] YoY Quarter Result on 30-Jun-2007 [#4]

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Quarter Result
Revenue	129,856	102,429	120,037	102,625	93,830	67,276	68,723	11.18%
YoY %	26.78%	-14.67%	16.97%	9.37%	39.47%	-2.11%	-	-
Horiz. %	188.96%	149.05%	174.67%	149.33%	136.53%	97.89%	100.00%	-
PBT	5,892	3,794	7,218	977	6,434	4,008	2,771	13.39%
YoY %	55.30%	-47.44%	638.79%	-84.82%	60.53%	44.64%	-	-
Horiz. %	212.63%	136.92%	260.48%	35.26%	232.19%	144.64%	100.00%	-
Tax	-1,482	2,711	74	-278	431	163	899	-
YoY %	-154.67%	3,563.51%	126.62%	-164.50%	164.42%	-81.87%	-	-
Horiz. %	-164.85%	301.56%	8.23%	-30.92%	47.94%	18.13%	100.00%	-
NP	4,410	6,505	7,292	699	6,865	4,171	3,670	3.10%
YoY %	-32.21%	-10.79%	943.20%	-89.82%	64.59%	13.65%	-	-
Horiz. %	120.16%	177.25%	198.69%	19.05%	187.06%	113.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,689	6,461	7,990	1,512	6,892	4,171	3,670	-5.04%
YoY %	-58.38%	-19.14%	428.44%	-78.06%	65.24%	13.65%	-	-
Horiz. %	73.27%	176.05%	217.71%	41.20%	187.79%	113.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.15%	-71.45%	-1.03%	28.45%	-6.70%	-4.07%	-32.44%	-
YoY %	135.20%	-6,836.89%	-103.62%	524.63%	-64.62%	87.45%	-	-
Horiz. %	-77.53%	220.25%	3.18%	-87.70%	20.65%	12.55%	100.00%	-
Total Cost	125,446	95,924	112,745	101,926	86,965	63,105	65,053	11.56%
YoY %	30.78%	-14.92%	10.61%	17.20%	37.81%	-2.99%	-	-
Horiz. %	192.84%	147.46%	173.31%	156.68%	133.68%	97.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	129,704	177,253	129,641	163,529	129,550	129,142	128,878	0.10%
YoY %	-26.83%	36.73%	-20.72%	26.23%	0.32%	0.20%	-	-
Horiz. %	100.64%	137.54%	100.59%	126.89%	100.52%	100.20%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	129,704	177,253	129,641	163,529	129,550	129,142	128,878	0.10%
YoY %	-26.83%	36.73%	-20.72%	26.23%	0.32%	0.20%	-	-
Horiz. %	100.64%	137.54%	100.59%	126.89%	100.52%	100.20%	100.00%	-
NOSH	64,852	64,804	64,820	64,892	64,775	64,571	64,439	0.10%
YoY %	0.07%	-0.02%	-0.11%	0.18%	0.32%	0.20%	-	-
Horiz. %	100.64%	100.57%	100.59%	100.70%	100.52%	100.20%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	3.40%	6.35%	6.07%	0.68%	7.32%	6.20%	5.34%	-
YoY %	-46.46%	4.61%	792.65%	-90.71%	18.06%	16.10%	-	-
Horiz. %	63.67%	118.91%	113.67%	12.73%	137.08%	116.10%	100.00%	-
ROE	2.07%	3.65%	6.16%	0.92%	5.32%	3.23%	2.85%	-
YoY %	-43.29%	-40.75%	569.57%	-82.71%	64.71%	13.33%	-	-
Horiz. %	72.63%	128.07%	216.14%	32.28%	186.67%	113.33%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	200.23	158.06	185.18	158.15	144.85	104.19	106.65	11.06%
YoY %	26.68%	-14.65%	17.09%	9.18%	39.02%	-2.31%	-	-
Horiz. %	187.74%	148.20%	173.63%	148.29%	135.82%	97.69%	100.00%	-
EPS	4.15	9.97	12.33	2.33	10.59	6.46	5.70	-5.14%
YoY %	-58.38%	-19.14%	429.18%	-78.00%	63.93%	13.33%	-	-
Horiz. %	72.81%	174.91%	216.32%	40.88%	185.79%	113.33%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.00	2.7352	2.00	2.52	2.00	2.00	2.00	0.00%
YoY %	-26.88%	36.76%	-20.63%	26.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	136.76%	100.00%	126.00%	100.00%	100.00%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 64,892
RPS	66.57	52.51	61.53	52.61	48.10	34.49	35.23	11.18%
YoY %	26.78%	-14.66%	16.95%	9.38%	39.46%	-2.10%	-	-
Horiz. %	188.96%	149.05%	174.65%	149.33%	136.53%	97.90%	100.00%	-
EPS	1.38	3.31	4.10	0.78	3.53	2.14	1.88	-5.02%
YoY %	-58.31%	-19.27%	425.64%	-77.90%	64.95%	13.83%	-	-
Horiz. %	73.40%	176.06%	218.09%	41.49%	187.77%	113.83%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.6649	0.9087	0.6646	0.8383	0.6641	0.662	0.6607	0.10%
YoY %	-26.83%	36.73%	-20.72%	26.23%	0.32%	0.20%	-	-
Horiz. %	100.64%	137.54%	100.59%	126.88%	100.51%	100.20%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	1.09	0.70	0.66	1.09	1.15	1.33	0.84	-
P/RPS	0.54	0.44	0.36	0.69	0.79	1.28	0.79	-6.14%
YoY %	22.73%	22.22%	-47.83%	-12.66%	-38.28%	62.03%	-	-
Horiz. %	68.35%	55.70%	45.57%	87.34%	100.00%	162.03%	100.00%	-
P/EPS	26.29	7.02	5.35	46.78	10.81	20.59	14.75	10.10%
YoY %	274.50%	31.21%	-88.56%	332.75%	-47.50%	39.59%	-	-
Horiz. %	178.24%	47.59%	36.27%	317.15%	73.29%	139.59%	100.00%	-
EY	3.80	14.24	18.68	2.14	9.25	4.86	6.78	-9.19%
YoY %	-73.31%	-23.77%	772.90%	-76.86%	90.33%	-28.32%	-	-
Horiz. %	56.05%	210.03%	275.52%	31.56%	136.43%	71.68%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.55	0.26	0.33	0.43	0.58	0.67	0.42	4.59%
YoY %	111.54%	-21.21%	-23.26%	-25.86%	-13.43%	59.52%	-	-
Horiz. %	130.95%	61.90%	78.57%	102.38%	138.10%	159.52%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	26/08/10	28/08/09	27/08/08	24/08/07	25/08/06	23/08/05	24/08/04	-
Price	1.12	0.65	0.63	0.88	1.13	1.27	0.83	-
P/RPS	0.56	0.41	0.34	0.56	0.78	1.22	0.78	-5.37%
YoY %	36.59%	20.59%	-39.29%	-28.21%	-36.07%	56.41%	-	-
Horiz. %	71.79%	52.56%	43.59%	71.79%	100.00%	156.41%	100.00%	-
P/EPS	27.01	6.52	5.11	37.77	10.62	19.66	14.57	10.82%
YoY %	314.26%	27.59%	-86.47%	255.65%	-45.98%	34.93%	-	-
Horiz. %	185.38%	44.75%	35.07%	259.23%	72.89%	134.93%	100.00%	-
EY	3.70	15.34	19.57	2.65	9.42	5.09	6.86	-9.77%
YoY %	-75.88%	-21.61%	638.49%	-71.87%	85.07%	-25.80%	-	-
Horiz. %	53.94%	223.62%	285.28%	38.63%	137.32%	74.20%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.56	0.24	0.32	0.35	0.57	0.64	0.42	4.90%
YoY %	133.33%	-25.00%	-8.57%	-38.60%	-10.94%	52.38%	-	-
Horiz. %	133.33%	57.14%	76.19%	83.33%	135.71%	152.38%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos