[RGTBHD] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[RGTBHD] RGT BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 45.15%
YoY- 55.68%
Quarter Report
Latest QR
Upcoming QR
RGTBHD's Result
RGTBHD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 7,435 7,953 9,754 10,722 9,140 6,339 5,937 16.19%
PBT -6,660 -3,277 -2,732 -2,692 -4,912 -7,073 -5,466 14.09%
Tax 0 0 0 0 0 -87 0 -
NP -6,660 -3,277 -2,732 -2,692 -4,912 -7,160 -5,466 14.09%
-
NP to SH -6,643 -3,253 -2,832 -2,780 -5,068 -7,175 -5,478 13.73%
-
Tax Rate - - - - - - - -
Total Cost 14,096 11,230 12,486 13,414 14,052 13,499 11,403 15.19%
-
Net Worth 33,135 22,280 23,548 23,316 23,982 25,020 27,333 13.70%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 33,135 22,280 23,548 23,316 23,982 25,020 27,333 13.70%
NOSH 58,132 44,561 46,173 44,838 45,250 44,680 44,086 20.26%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -89.58% -41.20% -28.01% -25.11% -53.74% -112.95% -92.07% -
ROE -20.05% -14.60% -12.03% -11.92% -21.13% -28.68% -20.04% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 12.79 17.85 21.13 23.91 20.20 14.19 13.47 -3.39%
EPS -14.83 -7.30 -6.13 -6.20 -11.20 -16.30 -12.40 12.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.50 0.51 0.52 0.53 0.56 0.62 -5.45%
Adjusted Per Share Value based on latest NOSH - 40,999
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 2.11 2.26 2.77 3.04 2.59 1.80 1.68 16.42%
EPS -1.88 -0.92 -0.80 -0.79 -1.44 -2.04 -1.55 13.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.094 0.0632 0.0668 0.0661 0.068 0.071 0.0775 13.74%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.13 1.15 1.21 1.02 0.58 0.60 0.70 -
P/RPS 8.83 6.44 5.73 4.27 2.87 4.23 5.20 42.37%
P/EPS -9.89 -15.75 -19.73 -16.45 -5.18 -3.74 -5.63 45.63%
EY -10.11 -6.35 -5.07 -6.08 -19.31 -26.76 -17.75 -31.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 2.30 2.37 1.96 1.09 1.07 1.13 45.39%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 25/02/14 28/11/13 29/08/13 29/05/13 27/02/13 29/11/12 -
Price 1.14 1.14 1.23 1.10 0.70 0.57 0.68 -
P/RPS 8.91 6.39 5.82 4.60 3.47 4.02 5.05 46.06%
P/EPS -9.98 -15.62 -20.05 -17.74 -6.25 -3.55 -5.47 49.36%
EY -10.02 -6.40 -4.99 -5.64 -16.00 -28.17 -18.28 -33.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.28 2.41 2.12 1.32 1.02 1.10 49.02%

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