[RGB] QoQ Quarter Result on 30-Jun-2005 [#2]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
16-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 11.74%
YoY- 44.7%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 44,352 47,902 36,355 33,924 35,919 38,872 18,785 77.40%
PBT 8,831 8,652 7,021 6,466 5,776 5,772 2,617 125.14%
Tax -5 -61 -32 -21 -11 -119 438 -
NP 8,826 8,591 6,989 6,445 5,765 5,653 3,055 102.97%
-
NP to SH 8,826 8,591 6,993 6,442 5,765 5,653 3,055 102.97%
-
Tax Rate 0.06% 0.71% 0.46% 0.32% 0.19% 2.06% -16.74% -
Total Cost 35,526 39,311 29,366 27,479 30,154 33,219 15,730 72.22%
-
Net Worth 120,481 103,740 103,496 95,229 92,351 86,753 81,279 30.03%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 4,205 - 2,800 - 2,798 - -
Div Payout % - 48.95% - 43.48% - 49.50% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 120,481 103,740 103,496 95,229 92,351 86,753 81,279 30.03%
NOSH 280,190 280,378 279,720 280,086 279,854 279,851 280,275 -0.02%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 19.90% 17.93% 19.22% 19.00% 16.05% 14.54% 16.26% -
ROE 7.33% 8.28% 6.76% 6.76% 6.24% 6.52% 3.76% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 15.83 17.08 13.00 12.11 12.83 13.89 6.70 77.48%
EPS 3.15 3.07 2.50 2.30 2.06 2.02 1.09 103.01%
DPS 0.00 1.50 0.00 1.00 0.00 1.00 0.00 -
NAPS 0.43 0.37 0.37 0.34 0.33 0.31 0.29 30.06%
Adjusted Per Share Value based on latest NOSH - 280,086
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 2.86 3.09 2.35 2.19 2.32 2.51 1.21 77.53%
EPS 0.57 0.55 0.45 0.42 0.37 0.37 0.20 101.14%
DPS 0.00 0.27 0.00 0.18 0.00 0.18 0.00 -
NAPS 0.0778 0.067 0.0668 0.0615 0.0596 0.056 0.0525 30.01%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.58 1.22 1.28 1.50 1.72 1.82 1.74 -
P/RPS 9.98 7.14 9.85 12.38 13.40 13.10 25.96 -47.15%
P/EPS 50.16 39.82 51.20 65.22 83.50 90.10 159.63 -53.81%
EY 1.99 2.51 1.95 1.53 1.20 1.11 0.63 115.43%
DY 0.00 1.23 0.00 0.67 0.00 0.55 0.00 -
P/NAPS 3.67 3.30 3.46 4.41 5.21 5.87 6.00 -27.96%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 25/05/06 27/02/06 17/11/05 16/08/05 26/05/05 22/02/05 29/11/04 -
Price 1.34 1.42 1.24 1.45 1.36 1.82 1.73 -
P/RPS 8.47 8.31 9.54 11.97 10.60 13.10 25.81 -52.45%
P/EPS 42.54 46.34 49.60 63.04 66.02 90.10 158.72 -58.46%
EY 2.35 2.16 2.02 1.59 1.51 1.11 0.63 140.71%
DY 0.00 1.06 0.00 0.69 0.00 0.55 0.00 -
P/NAPS 3.12 3.84 3.35 4.26 4.12 5.87 5.97 -35.14%

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