[RGTBHD] YoY TTM Result on 30-Sep-2004 [#3]

Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 134.56%
YoY- 181.01%
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 27,078 33,982 34,160 48,734 32,442 37,376 34,494 -3.95%
PBT -6,967 -216 -1,366 3,319 -4,287 -4,207 -3,763 10.80%
Tax 29 0 0 0 190 82 3,519 -55.04%
NP -6,938 -216 -1,366 3,319 -4,097 -4,125 -244 74.66%
-
NP to SH -6,938 -216 -1,366 3,319 -4,097 -4,125 -3,985 9.67%
-
Tax Rate - - - 0.00% - - - -
Total Cost 34,016 34,198 35,526 45,415 36,539 41,501 34,738 -0.34%
-
Net Worth 52,035 33,749 32,958 34,878 38,797 24,256 29,546 9.88%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 52,035 33,749 32,958 34,878 38,797 24,256 29,546 9.88%
NOSH 44,097 44,999 43,366 44,150 51,050 19,100 18,700 15.36%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin -25.62% -0.64% -4.00% 6.81% -12.63% -11.04% -0.71% -
ROE -13.33% -0.64% -4.14% 9.52% -10.56% -17.01% -13.49% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 61.40 75.52 78.77 110.38 63.55 195.69 184.46 -16.74%
EPS -15.73 -0.48 -3.15 7.52 -8.03 -21.60 -21.31 -4.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 0.75 0.76 0.79 0.76 1.27 1.58 -4.74%
Adjusted Per Share Value based on latest NOSH - 44,150
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 7.68 9.64 9.69 13.83 9.20 10.60 9.79 -3.96%
EPS -1.97 -0.06 -0.39 0.94 -1.16 -1.17 -1.13 9.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1476 0.0957 0.0935 0.0989 0.1101 0.0688 0.0838 9.88%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.44 0.34 0.40 0.65 0.60 0.71 0.89 -
P/RPS 0.72 0.45 0.51 0.59 0.94 0.36 0.48 6.98%
P/EPS -2.80 -70.83 -12.70 8.65 -7.48 -3.29 -4.18 -6.45%
EY -35.76 -1.41 -7.87 11.57 -13.38 -30.42 -23.94 6.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.45 0.53 0.82 0.79 0.56 0.56 -6.67%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/11/07 30/11/06 28/11/05 29/11/04 28/11/03 29/11/02 30/11/01 -
Price 0.39 0.34 0.30 0.64 0.66 0.42 1.12 -
P/RPS 0.64 0.45 0.38 0.58 1.04 0.21 0.61 0.80%
P/EPS -2.48 -70.83 -9.52 8.51 -8.22 -1.94 -5.26 -11.77%
EY -40.34 -1.41 -10.50 11.75 -12.16 -51.42 -19.03 13.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.45 0.39 0.81 0.87 0.33 0.71 -11.98%

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