[RA] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[RA] R&A TELECOMMUNICATION GRP BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -44.16%
YoY- -226.76%
Quarter Report
Latest QR
Upcoming QR
RA's Result
RA's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 38,475 25,317 26,180 22,903 28,541 45,291 54,049 -20.22%
PBT -5,280 -2,611 -3,352 -10,662 -7,470 368 5,116 -
Tax 2,097 241 241 241 241 -1,712 -2,961 -
NP -3,183 -2,370 -3,111 -10,421 -7,229 -1,344 2,155 -
-
NP to SH -3,183 -2,370 -3,111 -10,421 -7,229 -1,344 2,155 -
-
Tax Rate - - - - - 465.22% 57.88% -
Total Cost 41,658 27,687 29,291 33,324 35,770 46,635 51,894 -13.59%
-
Net Worth 86,277 85,777 84,545 88,514 81,500 87,397 87,397 -0.85%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 86,277 85,777 84,545 88,514 81,500 87,397 87,397 -0.85%
NOSH 862,777 857,777 845,454 885,142 815,000 873,972 873,972 -0.85%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -8.27% -9.36% -11.88% -45.50% -25.33% -2.97% 3.99% -
ROE -3.69% -2.76% -3.68% -11.77% -8.87% -1.54% 2.47% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 4.46 2.95 3.10 2.59 3.50 5.18 6.18 -19.49%
EPS -0.37 -0.28 -0.37 -1.18 -0.89 -0.15 0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.10 0.10 0.10 0.10 0.10 0.00%
Adjusted Per Share Value based on latest NOSH - 885,142
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 3.98 2.62 2.71 2.37 2.95 4.68 5.59 -20.21%
EPS -0.33 -0.25 -0.32 -1.08 -0.75 -0.14 0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0892 0.0887 0.0874 0.0915 0.0843 0.0904 0.0904 -0.88%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.05 0.045 0.05 0.05 0.05 0.06 0.09 -
P/RPS 1.12 1.52 1.61 1.93 1.43 1.16 1.46 -16.15%
P/EPS -13.55 -16.29 -13.59 -4.25 -5.64 -39.02 36.50 -
EY -7.38 -6.14 -7.36 -23.55 -17.74 -2.56 2.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.45 0.50 0.50 0.50 0.60 0.90 -32.34%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.055 0.05 0.045 0.06 0.05 0.05 0.08 -
P/RPS 1.23 1.69 1.45 2.32 1.43 0.96 1.29 -3.11%
P/EPS -14.91 -18.10 -12.23 -5.10 -5.64 -32.51 32.44 -
EY -6.71 -5.53 -8.18 -19.62 -17.74 -3.08 3.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.50 0.45 0.60 0.50 0.50 0.80 -22.05%

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