[RGB] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 44.56%
YoY- 25.72%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 136,028 58,897 215,380 140,663 89,866 44,352 154,099 -8.00%
PBT 22,702 9,794 33,279 24,197 16,750 8,831 27,916 -12.90%
Tax -644 -255 -1,809 -59 -52 -5 -124 200.80%
NP 22,058 9,539 31,470 24,138 16,698 8,826 27,792 -14.31%
-
NP to SH 22,058 9,539 31,470 24,138 16,698 8,826 27,792 -14.31%
-
Tax Rate 2.84% 2.60% 5.44% 0.24% 0.31% 0.06% 0.44% -
Total Cost 113,970 49,358 183,910 116,525 73,168 35,526 126,307 -6.64%
-
Net Worth 163,074 148,068 137,804 134,880 123,481 120,481 103,618 35.41%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 4,780 4,215 4,209 - 4,200 -
Div Payout % - - 15.19% 17.46% 25.21% - 15.11% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 163,074 148,068 137,804 134,880 123,481 120,481 103,618 35.41%
NOSH 286,095 284,746 281,233 281,001 280,638 280,190 280,049 1.43%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 16.22% 16.20% 14.61% 17.16% 18.58% 19.90% 18.04% -
ROE 13.53% 6.44% 22.84% 17.90% 13.52% 7.33% 26.82% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 47.55 20.68 76.58 50.06 32.02 15.83 55.03 -9.30%
EPS 7.71 3.35 11.19 8.59 5.95 3.15 9.93 -15.56%
DPS 0.00 0.00 1.70 1.50 1.50 0.00 1.50 -
NAPS 0.57 0.52 0.49 0.48 0.44 0.43 0.37 33.49%
Adjusted Per Share Value based on latest NOSH - 281,818
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 8.79 3.80 13.91 9.09 5.80 2.86 9.95 -7.95%
EPS 1.42 0.62 2.03 1.56 1.08 0.57 1.80 -14.65%
DPS 0.00 0.00 0.31 0.27 0.27 0.00 0.27 -
NAPS 0.1053 0.0956 0.089 0.0871 0.0798 0.0778 0.0669 35.42%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.75 1.65 1.29 1.41 1.39 1.58 1.22 -
P/RPS 3.68 7.98 1.68 2.82 4.34 9.98 2.22 40.19%
P/EPS 22.70 49.25 11.53 16.41 23.36 50.16 12.29 50.70%
EY 4.41 2.03 8.67 6.09 4.28 1.99 8.13 -33.56%
DY 0.00 0.00 1.32 1.06 1.08 0.00 1.23 -
P/NAPS 3.07 3.17 2.63 2.94 3.16 3.67 3.30 -4.71%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 29/05/07 27/02/07 23/11/06 22/08/06 25/05/06 27/02/06 -
Price 1.63 1.66 1.42 1.30 1.41 1.34 1.42 -
P/RPS 3.43 8.03 1.85 2.60 4.40 8.47 2.58 20.96%
P/EPS 21.14 49.55 12.69 15.13 23.70 42.54 14.31 29.80%
EY 4.73 2.02 7.88 6.61 4.22 2.35 6.99 -22.97%
DY 0.00 0.00 1.20 1.15 1.06 0.00 1.06 -
P/NAPS 2.86 3.19 2.90 2.71 3.20 3.12 3.84 -17.87%

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