[RGB] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -69.69%
YoY- 8.08%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 276,307 195,945 136,028 58,897 215,380 140,663 89,866 111.01%
PBT 40,413 28,803 22,702 9,794 33,279 24,197 16,750 79.60%
Tax -978 -854 -644 -255 -1,809 -59 -52 603.45%
NP 39,435 27,949 22,058 9,539 31,470 24,138 16,698 77.06%
-
NP to SH 39,422 27,949 22,058 9,539 31,470 24,138 16,698 77.02%
-
Tax Rate 2.42% 2.96% 2.84% 2.60% 5.44% 0.24% 0.31% -
Total Cost 236,872 167,996 113,970 49,358 183,910 116,525 73,168 118.37%
-
Net Worth 172,921 163,394 163,074 148,068 137,804 134,880 123,481 25.09%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 5,879 - - - 4,780 4,215 4,209 24.87%
Div Payout % 14.91% - - - 15.19% 17.46% 25.21% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 172,921 163,394 163,074 148,068 137,804 134,880 123,481 25.09%
NOSH 864,604 859,969 286,095 284,746 281,233 281,001 280,638 111.29%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 14.27% 14.26% 16.22% 16.20% 14.61% 17.16% 18.58% -
ROE 22.80% 17.11% 13.53% 6.44% 22.84% 17.90% 13.52% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 31.96 22.79 47.55 20.68 76.58 50.06 32.02 -0.12%
EPS 4.56 3.25 7.71 3.35 11.19 8.59 5.95 -16.21%
DPS 0.68 0.00 0.00 0.00 1.70 1.50 1.50 -40.90%
NAPS 0.20 0.19 0.57 0.52 0.49 0.48 0.44 -40.79%
Adjusted Per Share Value based on latest NOSH - 284,746
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 17.85 12.66 8.79 3.80 13.91 9.09 5.80 111.14%
EPS 2.55 1.81 1.42 0.62 2.03 1.56 1.08 77.03%
DPS 0.38 0.00 0.00 0.00 0.31 0.27 0.27 25.50%
NAPS 0.1117 0.1055 0.1053 0.0956 0.089 0.0871 0.0798 25.05%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.57 0.59 1.75 1.65 1.29 1.41 1.39 -
P/RPS 1.78 2.59 3.68 7.98 1.68 2.82 4.34 -44.70%
P/EPS 12.50 18.15 22.70 49.25 11.53 16.41 23.36 -34.01%
EY 8.00 5.51 4.41 2.03 8.67 6.09 4.28 51.56%
DY 1.19 0.00 0.00 0.00 1.32 1.06 1.08 6.66%
P/NAPS 2.85 3.11 3.07 3.17 2.63 2.94 3.16 -6.63%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 28/11/07 27/08/07 29/05/07 27/02/07 23/11/06 22/08/06 -
Price 0.48 0.57 1.63 1.66 1.42 1.30 1.41 -
P/RPS 1.50 2.50 3.43 8.03 1.85 2.60 4.40 -51.10%
P/EPS 10.53 17.54 21.14 49.55 12.69 15.13 23.70 -41.68%
EY 9.50 5.70 4.73 2.02 7.88 6.61 4.22 71.51%
DY 1.42 0.00 0.00 0.00 1.20 1.15 1.06 21.45%
P/NAPS 2.40 3.00 2.86 3.19 2.90 2.71 3.20 -17.40%

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