[RA] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[RA] R&A TELECOMMUNICATION GRP BHD
Announcement Date
18-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -95.31%
YoY- 313.64%
Quarter Report
Latest QR
Upcoming QR
RA's Result
RA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 28,541 29,412 28,412 39,320 42,042 22,572 1,814 522.67%
PBT -7,470 -8,340 -12,572 376 11,221 5,938 -716 374.08%
Tax 241 0 0 0 -3,205 -1,665 0 -
NP -7,229 -8,340 -12,572 376 8,016 4,273 -716 363.87%
-
NP to SH -7,229 -8,340 -12,572 376 8,016 4,273 -716 363.87%
-
Tax Rate - - - 0.00% 28.56% 28.04% - -
Total Cost 35,770 37,752 40,984 38,944 34,026 18,298 2,530 480.02%
-
Net Worth 87,746 88,098 87,305 103,400 54,770 36,839 11,187 292.31%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 87,746 88,098 87,305 103,400 54,770 36,839 11,187 292.31%
NOSH 877,466 880,985 873,055 940,000 497,914 368,390 111,875 292.30%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -25.33% -28.36% -44.25% 0.96% 19.07% 18.93% -39.47% -
ROE -8.24% -9.47% -14.40% 0.36% 14.64% 11.60% -6.40% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 3.25 3.34 3.25 4.18 8.44 6.13 1.62 58.73%
EPS -0.82 -0.95 -1.44 0.04 1.60 1.16 -0.64 17.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.10 0.11 0.11 0.10 0.10 0.00%
Adjusted Per Share Value based on latest NOSH - 940,000
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 2.95 3.04 2.94 4.07 4.35 2.33 0.19 517.21%
EPS -0.75 -0.86 -1.30 0.04 0.83 0.44 -0.07 382.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0908 0.0911 0.0903 0.1069 0.0566 0.0381 0.0116 291.78%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.05 0.06 0.09 0.11 0.11 0.11 0.16 -
P/RPS 1.54 1.80 2.77 2.63 1.30 1.80 9.87 -70.85%
P/EPS -6.07 -6.34 -6.25 275.00 6.83 9.48 -25.00 -60.91%
EY -16.48 -15.78 -16.00 0.36 14.64 10.55 -4.00 155.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.60 0.90 1.00 1.00 1.10 1.60 -53.78%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 30/08/12 18/05/12 29/02/12 23/11/11 26/08/11 -
Price 0.05 0.05 0.08 0.09 0.11 0.11 0.135 -
P/RPS 1.54 1.50 2.46 2.15 1.30 1.80 8.33 -67.38%
P/EPS -6.07 -5.28 -5.56 225.00 6.83 9.48 -21.09 -56.24%
EY -16.48 -18.93 -18.00 0.44 14.64 10.55 -4.74 128.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.50 0.80 0.82 1.00 1.10 1.35 -48.27%

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