[RGTBHD] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[RGTBHD] RGT BERHAD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -52.81%
YoY- 48.31%
Quarter Report
Latest QR
Upcoming QR
RGTBHD's Result
RGTBHD's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 11,530 8,675 7,953 7,316 5,361 2,285 6,339 49.17%
PBT -9,285 -7,771 -3,277 -2,049 -1,346 -1,228 -7,073 19.95%
Tax 0 0 0 0 0 0 -87 -
NP -9,285 -7,771 -3,277 -2,049 -1,346 -1,228 -7,160 18.97%
-
NP to SH -9,266 -7,751 -3,253 -2,124 -1,390 -1,267 -7,175 18.64%
-
Tax Rate - - - - - - - -
Total Cost 20,815 16,446 11,230 9,365 6,707 3,513 13,499 33.57%
-
Net Worth 31,973 33,135 22,765 23,548 23,316 23,982 25,020 17.81%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 31,973 33,135 22,765 23,548 23,316 23,982 25,020 17.81%
NOSH 58,132 58,132 45,813 46,173 44,838 45,250 44,680 19.23%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -80.53% -89.58% -41.20% -28.01% -25.11% -53.74% -112.95% -
ROE -28.98% -23.39% -14.29% -9.02% -5.96% -5.28% -28.68% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 19.83 14.92 17.47 15.84 11.96 5.05 14.19 25.07%
EPS -19.70 -17.30 -7.30 -4.60 -3.10 -2.80 -16.30 13.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.57 0.50 0.51 0.52 0.53 0.56 -1.19%
Adjusted Per Share Value based on latest NOSH - 45,874
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 3.27 2.46 2.26 2.08 1.52 0.65 1.80 49.04%
EPS -2.63 -2.20 -0.92 -0.60 -0.39 -0.36 -2.04 18.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0907 0.094 0.0646 0.0668 0.0661 0.068 0.071 17.78%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.14 1.13 1.15 1.21 1.02 0.58 0.60 -
P/RPS 5.75 7.57 6.58 7.64 8.53 11.49 4.23 22.78%
P/EPS -7.15 -8.48 -16.10 -26.30 -32.90 -20.71 -3.74 54.21%
EY -13.98 -11.80 -6.21 -3.80 -3.04 -4.83 -26.76 -35.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 1.98 2.30 2.37 1.96 1.09 1.07 55.44%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 27/05/14 25/02/14 28/11/13 29/08/13 29/05/13 27/02/13 -
Price 1.11 1.14 1.14 1.23 1.10 0.70 0.57 -
P/RPS 5.60 7.64 6.53 7.76 9.20 13.86 4.02 24.80%
P/EPS -6.96 -8.55 -15.96 -26.74 -35.48 -25.00 -3.55 56.83%
EY -14.36 -11.70 -6.27 -3.74 -2.82 -4.00 -28.17 -36.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 2.00 2.28 2.41 2.12 1.32 1.02 57.89%

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