[RKI] YoY Cumulative Quarter Result on 30-Sep-2012 [#1]

Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -8.35%
YoY- 2799.68%
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 217,973 175,744 177,068 139,694 128,445 147,170 126,839 9.43%
PBT 31,335 18,486 20,746 12,233 1,829 10,025 14,286 13.97%
Tax -3,071 -1,692 -2,251 -862 -390 -961 -918 22.28%
NP 28,264 16,794 18,495 11,371 1,439 9,064 13,368 13.28%
-
NP to SH 28,144 16,648 14,604 9,018 311 6,762 11,147 16.68%
-
Tax Rate 9.80% 9.15% 10.85% 7.05% 21.32% 9.59% 6.43% -
Total Cost 189,709 158,950 158,573 128,323 127,006 138,106 113,471 8.93%
-
Net Worth 479,232 327,589 249,823 214,828 201,178 191,054 186,057 17.07%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 479,232 327,589 249,823 214,828 201,178 191,054 186,057 17.07%
NOSH 97,207 97,207 97,207 97,207 97,187 64,832 64,808 6.98%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 12.97% 9.56% 10.45% 8.14% 1.12% 6.16% 10.54% -
ROE 5.87% 5.08% 5.85% 4.20% 0.15% 3.54% 5.99% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 224.23 180.79 182.15 143.71 132.16 227.00 195.71 2.29%
EPS 28.95 17.13 15.02 9.28 0.32 10.43 17.20 9.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.93 3.37 2.57 2.21 2.07 2.9469 2.8709 9.42%
Adjusted Per Share Value based on latest NOSH - 97,207
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 111.88 90.20 90.88 71.70 65.93 75.54 65.10 9.44%
EPS 14.45 8.54 7.50 4.63 0.16 3.47 5.72 16.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4598 1.6814 1.2823 1.1027 1.0326 0.9806 0.955 17.07%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 6.95 3.80 1.10 0.60 0.69 1.07 0.71 -
P/RPS 3.10 2.10 0.60 0.42 0.52 0.47 0.36 43.14%
P/EPS 24.00 22.19 7.32 6.47 215.63 10.26 4.13 34.06%
EY 4.17 4.51 13.66 15.46 0.46 9.75 24.23 -25.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.13 0.43 0.27 0.33 0.36 0.25 33.40%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 27/11/14 02/12/13 27/11/12 29/11/11 24/11/10 24/11/09 -
Price 7.32 3.66 1.60 0.62 0.65 1.09 0.77 -
P/RPS 3.26 2.02 0.88 0.43 0.49 0.48 0.39 42.43%
P/EPS 25.28 21.37 10.65 6.68 203.13 10.45 4.48 33.41%
EY 3.96 4.68 9.39 14.96 0.49 9.57 22.34 -25.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.09 0.62 0.28 0.31 0.37 0.27 32.76%

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