[RGTBHD] YoY TTM Result on 31-Mar-2007 [#1]

Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -39.13%
YoY- 17.31%
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 9,418 16,728 24,728 31,707 32,562 44,099 39,331 -21.18%
PBT -5,101 -4,924 -6,745 -2,948 -3,530 5,477 -2,843 10.22%
Tax 0 0 0 29 0 0 0 -
NP -5,101 -4,924 -6,745 -2,919 -3,530 5,477 -2,843 10.22%
-
NP to SH -5,101 -4,924 -6,745 -2,919 -3,530 5,477 -2,843 10.22%
-
Tax Rate - - - - - 0.00% - -
Total Cost 14,519 21,652 31,473 34,626 36,092 38,622 42,174 -16.27%
-
Net Worth 33,272 35,271 39,379 29,272 37,011 33,947 27,254 3.37%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 33,272 35,271 39,379 29,272 37,011 33,947 27,254 3.37%
NOSH 44,363 44,647 43,755 43,690 50,700 41,400 39,499 1.95%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin -54.16% -29.44% -27.28% -9.21% -10.84% 12.42% -7.23% -
ROE -15.33% -13.96% -17.13% -9.97% -9.54% 16.13% -10.43% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 21.23 37.47 56.51 72.57 64.22 106.52 99.57 -22.69%
EPS -11.50 -11.03 -15.42 -6.68 -6.96 13.23 -7.20 8.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.79 0.90 0.67 0.73 0.82 0.69 1.39%
Adjusted Per Share Value based on latest NOSH - 43,690
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 2.67 4.75 7.02 8.99 9.24 12.51 11.16 -21.20%
EPS -1.45 -1.40 -1.91 -0.83 -1.00 1.55 -0.81 10.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0944 0.1001 0.1117 0.083 0.105 0.0963 0.0773 3.38%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.32 0.31 0.44 0.47 0.30 0.57 0.71 -
P/RPS 1.51 0.83 0.78 0.65 0.47 0.54 0.71 13.39%
P/EPS -2.78 -2.81 -2.85 -7.03 -4.31 4.31 -9.86 -19.01%
EY -35.93 -35.58 -35.03 -14.22 -23.21 23.21 -10.14 23.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.39 0.49 0.70 0.41 0.70 1.03 -13.54%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 25/05/10 28/05/09 27/05/08 29/05/07 30/05/06 27/05/05 31/05/04 -
Price 0.32 0.31 0.46 0.41 0.27 0.49 0.62 -
P/RPS 1.51 0.83 0.81 0.56 0.42 0.46 0.62 15.98%
P/EPS -2.78 -2.81 -2.98 -6.14 -3.88 3.70 -8.61 -17.16%
EY -35.93 -35.58 -33.51 -16.30 -25.79 27.00 -11.61 20.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.39 0.51 0.61 0.37 0.60 0.90 -11.57%

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