[RGB] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 115,380 123,644 35,477 0 0 0 0 -
PBT 20,120 22,020 4,696 0 0 0 0 -
Tax -1,064 -1,708 -146 0 0 0 0 -
NP 19,056 20,312 4,550 0 0 0 0 -
-
NP to SH 19,060 20,312 4,550 0 0 0 0 -
-
Tax Rate 5.29% 7.76% 3.11% - - - - -
Total Cost 96,324 103,332 30,927 0 0 0 0 -
-
Net Worth 78,482 71,754 9,454 0 0 0 0 -
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 78,482 71,754 9,454 0 0 0 0 -
NOSH 280,294 275,978 59,090 0 0 0 0 -
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 16.52% 16.43% 12.83% 0.00% 0.00% 0.00% 0.00% -
ROE 24.29% 28.31% 48.13% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 41.16 44.80 60.04 0.00 0.00 0.00 0.00 -
EPS 6.80 7.36 7.70 0.00 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.26 0.16 0.00 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 0
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 7.45 7.99 2.29 0.00 0.00 0.00 0.00 -
EPS 1.23 1.31 0.29 0.00 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0507 0.0463 0.0061 0.00 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 - - - - - -
Price 1.75 1.82 0.00 0.00 0.00 0.00 0.00 -
P/RPS 4.25 4.06 0.00 0.00 0.00 0.00 0.00 -
P/EPS 25.74 24.73 0.00 0.00 0.00 0.00 0.00 -
EY 3.89 4.04 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.25 7.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 25/05/04 25/02/04 - - - - -
Price 1.68 1.71 1.47 0.00 0.00 0.00 0.00 -
P/RPS 4.08 3.82 2.45 0.00 0.00 0.00 0.00 -
P/EPS 24.71 23.23 19.09 0.00 0.00 0.00 0.00 -
EY 4.05 4.30 5.24 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.00 6.58 9.19 0.00 0.00 0.00 0.00 -

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