[RGTBHD] YoY TTM Result on 30-Jun-2017 [#4]

Announcement Date
22-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017 [#4]
Profit Trend
QoQ- 42.88%
YoY- 51.39%
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 CAGR
Revenue 77,494 94,522 26,426 10,514 10,252 9,924 7,953 41.93%
PBT 10,025 14,731 -849 -1,417 -1,422 -23,527 -3,277 -
Tax -2,019 -3,848 -190 -50 -1,386 -1,090 0 -
NP 8,006 10,883 -1,039 -1,467 -2,808 -24,617 -3,277 -
-
NP to SH 4,971 6,086 -1,836 -1,363 -2,804 -24,416 -3,222 -
-
Tax Rate 20.14% 26.12% - - - - - -
Total Cost 69,488 83,639 27,465 11,981 13,060 34,541 11,230 32.35%
-
Net Worth 65,308 62,019 31,630 3,487 4,650 6,990 22,765 17.59%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 CAGR
Div 1,730 - - - - - - -
Div Payout % 34.82% - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 CAGR
Net Worth 65,308 62,019 31,630 3,487 4,650 6,990 22,765 17.59%
NOSH 576,930 576,930 576,930 58,132 58,132 58,132 45,813 47.64%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 CAGR
NP Margin 10.33% 11.51% -3.93% -13.95% -27.39% -248.06% -41.20% -
ROE 7.61% 9.81% -5.80% -39.08% -60.29% -349.26% -14.15% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 CAGR
RPS 13.43 16.38 8.10 18.09 17.64 17.03 17.47 -3.96%
EPS 0.86 1.05 -0.56 -2.34 -4.82 -41.91 -7.08 -
DPS 0.30 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1132 0.1075 0.097 0.06 0.08 0.12 0.50 -20.42%
Adjusted Per Share Value based on latest NOSH - 58,132
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 CAGR
RPS 21.98 26.82 7.50 2.98 2.91 2.82 2.26 41.89%
EPS 1.41 1.73 -0.52 -0.39 -0.80 -6.93 -0.91 -
DPS 0.49 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1853 0.1759 0.0897 0.0099 0.0132 0.0198 0.0646 17.59%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 31/12/13 -
Price 0.27 0.155 0.135 0.11 0.155 0.46 1.15 -
P/RPS 2.01 0.95 1.67 0.61 0.88 2.70 6.58 -16.67%
P/EPS 31.34 14.69 -23.98 -4.69 -3.21 -1.10 -16.25 -
EY 3.19 6.81 -4.17 -21.31 -31.12 -91.11 -6.15 -
DY 1.11 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.39 1.44 1.39 1.83 1.94 3.83 2.30 0.59%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 CAGR
Date 24/08/20 21/08/19 24/08/18 22/08/17 30/08/16 25/08/15 25/02/14 -
Price 0.505 0.155 0.175 0.08 0.12 0.42 1.14 -
P/RPS 3.76 0.95 2.16 0.44 0.68 2.47 6.53 -8.13%
P/EPS 58.61 14.69 -31.08 -3.41 -2.49 -1.00 -16.11 -
EY 1.71 6.81 -3.22 -29.31 -40.20 -99.79 -6.21 -
DY 0.59 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.46 1.44 1.80 1.33 1.50 3.50 2.28 10.87%

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