[RGB] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 101,966 115,380 123,644 35,477 0 0 0 -
PBT 16,902 20,120 22,020 4,696 0 0 0 -
Tax -125 -1,064 -1,708 -146 0 0 0 -
NP 16,777 19,056 20,312 4,550 0 0 0 -
-
NP to SH 16,780 19,060 20,312 4,550 0 0 0 -
-
Tax Rate 0.74% 5.29% 7.76% 3.11% - - - -
Total Cost 85,189 96,324 103,332 30,927 0 0 0 -
-
Net Worth 81,283 78,482 71,754 9,454 0 0 0 -
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 81,283 78,482 71,754 9,454 0 0 0 -
NOSH 280,289 280,294 275,978 59,090 0 0 0 -
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 16.45% 16.52% 16.43% 12.83% 0.00% 0.00% 0.00% -
ROE 20.64% 24.29% 28.31% 48.13% 0.00% 0.00% 0.00% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 36.38 41.16 44.80 60.04 0.00 0.00 0.00 -
EPS 5.99 6.80 7.36 7.70 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.28 0.26 0.16 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 59,090
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 6.59 7.45 7.99 2.29 0.00 0.00 0.00 -
EPS 1.08 1.23 1.31 0.29 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0525 0.0507 0.0463 0.0061 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 - - - - -
Price 1.74 1.75 1.82 0.00 0.00 0.00 0.00 -
P/RPS 4.78 4.25 4.06 0.00 0.00 0.00 0.00 -
P/EPS 29.06 25.74 24.73 0.00 0.00 0.00 0.00 -
EY 3.44 3.89 4.04 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.00 6.25 7.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 26/08/04 25/05/04 25/02/04 - - - -
Price 1.73 1.68 1.71 1.47 0.00 0.00 0.00 -
P/RPS 4.76 4.08 3.82 2.45 0.00 0.00 0.00 -
P/EPS 28.90 24.71 23.23 19.09 0.00 0.00 0.00 -
EY 3.46 4.05 4.30 5.24 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.97 6.00 6.58 9.19 0.00 0.00 0.00 -

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