[RGTBHD] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[RGTBHD] RGT BERHAD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 134.56%
YoY- 181.01%
Quarter Report
Latest QR
Upcoming QR
RGTBHD's Result
RGTBHD's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 38,060 44,099 48,777 48,734 45,596 39,331 34,594 6.57%
PBT 818 5,477 5,763 3,319 1,415 -2,843 -4,501 -
Tax 0 0 0 0 0 0 0 -
NP 818 5,477 5,763 3,319 1,415 -2,843 -4,501 -
-
NP to SH 818 5,477 5,763 3,319 1,415 -2,843 -4,501 -
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% - - -
Total Cost 37,242 38,622 43,014 45,415 44,181 42,174 39,095 -3.18%
-
Net Worth 32,258 33,947 37,364 34,878 33,052 27,254 39,849 -13.15%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 32,258 33,947 37,364 34,878 33,052 27,254 39,849 -13.15%
NOSH 40,833 41,400 45,566 44,150 42,925 39,499 53,850 -16.85%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 2.15% 12.42% 11.81% 6.81% 3.10% -7.23% -13.01% -
ROE 2.54% 16.13% 15.42% 9.52% 4.28% -10.43% -11.30% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 93.21 106.52 107.05 110.38 106.22 99.57 64.24 28.19%
EPS 2.00 13.23 12.65 7.52 3.30 -7.20 -8.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.82 0.82 0.79 0.77 0.69 0.74 4.45%
Adjusted Per Share Value based on latest NOSH - 44,150
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 10.80 12.51 13.84 13.83 12.94 11.16 9.81 6.62%
EPS 0.23 1.55 1.63 0.94 0.40 -0.81 -1.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0915 0.0963 0.106 0.0989 0.0938 0.0773 0.113 -13.13%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.46 0.57 0.62 0.65 0.62 0.71 0.69 -
P/RPS 0.49 0.54 0.58 0.59 0.58 0.71 1.07 -40.61%
P/EPS 22.96 4.31 4.90 8.65 18.81 -9.86 -8.26 -
EY 4.35 23.21 20.40 11.57 5.32 -10.14 -12.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.70 0.76 0.82 0.81 1.03 0.93 -27.02%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 27/05/05 28/02/05 29/11/04 24/08/04 31/05/04 20/02/04 -
Price 0.43 0.49 0.60 0.64 0.63 0.62 0.70 -
P/RPS 0.46 0.46 0.56 0.58 0.59 0.62 1.09 -43.76%
P/EPS 21.46 3.70 4.74 8.51 19.11 -8.61 -8.37 -
EY 4.66 27.00 21.08 11.75 5.23 -11.61 -11.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.60 0.73 0.81 0.82 0.90 0.95 -31.40%

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