[RGTBHD] QoQ TTM 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- 4.94%
YoY- 10.29%
Quarter Report
Latest QR
Upcoming QR
RGTBHD's Result
RGTBHD's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 6,169 6,390 7,953 9,202 9,109 7,710 6,339 -1.80%
PBT -7,939 -6,543 -3,277 -5,022 -5,283 -6,532 -7,073 8.02%
Tax 0 0 0 -87 -87 -87 -87 -
NP -7,939 -6,543 -3,277 -5,109 -5,370 -6,619 -7,160 7.14%
-
NP to SH -7,845 -6,453 -3,222 -5,159 -5,427 -6,671 -7,173 6.16%
-
Tax Rate - - - - - - - -
Total Cost 14,108 12,933 11,230 14,311 14,479 14,329 13,499 2.99%
-
Net Worth 31,973 33,135 22,765 23,396 21,319 23,982 24,590 19.18%
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 23,396 21,319 23,982 24,590 19.18%
NOSH 58,132 58,132 45,813 45,874 40,999 45,250 43,910 20.63%
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 -128.69% -102.39% -41.20% -55.52% -58.95% -85.85% -112.95% -
ROE -24.54% -19.47% -14.15% -22.05% -25.45% -27.82% -29.17% -
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 10.61 10.99 17.47 20.06 22.22 17.04 14.44 -18.61%
EPS -13.49 -11.10 -7.08 -11.25 -13.24 -14.74 -16.34 -12.02%
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 1.75 1.81 2.26 2.61 2.58 2.19 1.80 -1.86%
EPS -2.23 -1.83 -0.91 -1.46 -1.54 -1.89 -2.03 6.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0907 0.094 0.0646 0.0664 0.0605 0.068 0.0698 19.13%
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 10.74 10.28 6.58 6.03 4.59 3.40 4.16 88.52%
P/EPS -8.45 -10.18 -16.25 -10.76 -7.71 -3.93 -3.67 74.63%
EY -11.84 -9.82 -6.15 -9.29 -12.98 -25.42 -27.23 -42.69%
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 10.46 10.37 6.53 6.13 4.95 4.11 3.95 91.74%
P/EPS -8.23 -10.27 -16.11 -10.94 -8.31 -4.75 -3.49 77.44%
EY -12.16 -9.74 -6.21 -9.14 -12.03 -21.06 -28.66 -43.62%
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