[RGTBHD] YoY Quarter Result on 30-Sep-2002 [#3]

Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 59.28%
YoY- 23.4%
View:
Show?
Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 8,550 12,450 9,312 10,731 9,364 12,565 9,535 0.11%
PBT -1,301 883 -1,021 -573 -747 36 -1,647 0.25%
Tax 0 0 0 0 747 -36 0 -
NP -1,301 883 -1,021 -573 0 0 -1,647 0.25%
-
NP to SH -1,301 883 -1,021 -573 -748 -506 -1,647 0.25%
-
Tax Rate - 0.00% - - - 100.00% - -
Total Cost 9,851 11,567 10,333 11,304 9,364 12,565 11,182 0.13%
-
Net Worth 32,958 34,878 38,797 24,256 29,546 45,033 36,439 0.10%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 32,958 34,878 38,797 24,256 29,546 45,033 36,439 0.10%
NOSH 43,366 44,150 51,050 19,100 18,700 25,300 20,587 -0.78%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin -15.22% 7.09% -10.96% -5.34% 0.00% 0.00% -17.27% -
ROE -3.95% 2.53% -2.63% -2.36% -2.53% -1.12% -4.52% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 19.72 28.20 18.24 56.18 50.07 49.66 46.31 0.91%
EPS -3.00 2.00 -2.00 -3.00 -4.00 -2.00 -8.00 1.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.79 0.76 1.27 1.58 1.78 1.77 0.90%
Adjusted Per Share Value based on latest NOSH - 19,100
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 2.43 3.53 2.64 3.04 2.66 3.56 2.70 0.11%
EPS -0.37 0.25 -0.29 -0.16 -0.21 -0.14 -0.47 0.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0935 0.0989 0.1101 0.0688 0.0838 0.1278 0.1034 0.10%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.40 0.65 0.60 0.71 0.89 1.70 0.00 -
P/RPS 2.03 2.31 3.29 1.26 1.78 3.42 0.00 -100.00%
P/EPS -13.33 32.50 -30.00 -23.67 -22.25 -85.00 0.00 -100.00%
EY -7.50 3.08 -3.33 -4.23 -4.49 -1.18 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.82 0.79 0.56 0.56 0.96 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 28/11/05 29/11/04 28/11/03 29/11/02 30/11/01 30/11/00 30/11/99 -
Price 0.30 0.64 0.66 0.42 1.12 1.60 0.00 -
P/RPS 1.52 2.27 3.62 0.75 2.24 3.22 0.00 -100.00%
P/EPS -10.00 32.00 -33.00 -14.00 -28.00 -80.00 0.00 -100.00%
EY -10.00 3.13 -3.03 -7.14 -3.57 -1.25 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.81 0.87 0.33 0.71 0.90 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