[RGTBHD] YoY TTM 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- 41.73%
YoY- -351.47%
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 14,110 22,691 29,114 34,377 38,060 45,596 33,861 -13.56%
PBT -5,573 -5,976 -4,619 -2,057 818 1,415 -3,839 6.40%
Tax 0 0 29 0 0 0 190 -
NP -5,573 -5,976 -4,590 -2,057 818 1,415 -3,649 7.30%
-
NP to SH -5,573 -5,976 -4,590 -2,057 818 1,415 -3,649 7.30%
-
Tax Rate - - - - 0.00% 0.00% - -
Total Cost 19,683 28,667 33,704 36,434 37,242 44,181 37,510 -10.18%
-
Net Worth 33,009 38,803 28,015 30,586 32,258 33,052 32,135 0.44%
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 33,009 38,803 28,015 30,586 32,258 33,052 32,135 0.44%
NOSH 43,433 43,600 44,468 41,333 40,833 42,925 41,200 0.88%
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 -39.50% -26.34% -15.77% -5.98% 2.15% 3.10% -10.78% -
ROE -16.88% -15.40% -16.38% -6.73% 2.54% 4.28% -11.35% -
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 32.49 52.04 65.47 83.17 93.21 106.22 82.19 -14.31%
EPS -12.83 -13.71 -10.32 -4.98 2.00 3.30 -8.86 6.35%
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 4.00 6.44 8.26 9.75 10.80 12.94 9.61 -13.58%
EPS -1.58 -1.70 -1.30 -0.58 0.23 0.40 -1.04 7.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0936 0.1101 0.0795 0.0868 0.0915 0.0938 0.0912 0.43%
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 0.99 0.85 0.64 0.40 0.49 0.58 0.51 11.67%
P/EPS -2.49 -3.21 -4.07 -6.63 22.96 18.81 -4.74 -10.16%
EY -40.10 -31.15 -24.58 -15.08 4.35 5.32 -21.09 11.29%
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 0.99 0.90 0.67 0.37 0.46 0.59 0.77 4.27%
P/EPS -2.49 -3.43 -4.26 -6.23 21.46 19.11 -7.11 -16.02%
EY -40.10 -29.16 -23.46 -16.05 4.66 5.23 -14.06 19.06%
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