[RGTBHD] YoY Cumulative Quarter Result on 31-Dec-2002 [#4]

Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -7.33%
YoY- 31.03%
View:
Show?
Cumulative Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 33,172 48,777 34,421 36,591 32,377 43,136 42,531 0.26%
PBT -2,799 5,762 -6,555 -4,237 -5,325 552 337 -
Tax 0 0 0 620 5,325 -552 -166 -
NP -2,799 5,762 -6,555 -3,617 0 0 171 -
-
NP to SH -2,799 5,762 -6,555 -3,617 -5,244 -791 171 -
-
Tax Rate - 0.00% - - - 100.00% 49.26% -
Total Cost 35,971 43,015 40,976 40,208 32,377 43,136 42,360 0.17%
-
Net Worth 33,541 36,357 31,056 21,225 32,303 41,348 31,977 -0.05%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 33,541 36,357 31,056 21,225 32,303 41,348 31,977 -0.05%
NOSH 44,132 44,338 45,010 25,268 20,976 23,100 17,100 -1.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin -8.44% 11.81% -19.04% -9.88% 0.00% 0.00% 0.40% -
ROE -8.35% 15.85% -21.11% -17.04% -16.23% -1.91% 0.53% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 75.16 110.01 76.47 144.81 154.35 186.74 248.72 1.28%
EPS -6.40 13.00 -15.00 -10.00 -25.00 -4.00 1.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.82 0.69 0.84 1.54 1.79 1.87 0.96%
Adjusted Per Share Value based on latest NOSH - 22,433
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 9.41 13.84 9.76 10.38 9.19 12.24 12.07 0.26%
EPS -0.79 1.63 -1.86 -1.03 -1.49 -0.22 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0952 0.1031 0.0881 0.0602 0.0916 0.1173 0.0907 -0.05%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.32 0.62 0.69 0.42 1.10 1.18 0.00 -
P/RPS 0.43 0.56 0.90 0.29 0.71 0.63 0.00 -100.00%
P/EPS -5.05 4.77 -4.74 -2.93 -4.40 -34.46 0.00 -100.00%
EY -19.82 20.96 -21.11 -34.08 -22.73 -2.90 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.76 1.00 0.50 0.71 0.66 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/02/06 28/02/05 20/02/04 25/02/03 28/02/02 26/02/01 29/02/00 -
Price 0.32 0.60 0.70 0.39 1.36 1.15 3.06 -
P/RPS 0.43 0.55 0.92 0.27 0.88 0.62 1.23 1.12%
P/EPS -5.05 4.62 -4.81 -2.72 -5.44 -33.58 306.00 -
EY -19.82 21.66 -20.80 -36.70 -18.38 -2.98 0.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.73 1.01 0.46 0.88 0.64 1.64 1.45%

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