[RGB] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
22-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 85.04%
YoY- 24.24%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 36,355 33,924 35,919 38,872 18,785 26,779 30,911 11.41%
PBT 7,021 6,466 5,776 5,772 2,617 4,555 5,505 17.58%
Tax -32 -21 -11 -119 438 -105 -427 -82.19%
NP 6,989 6,445 5,765 5,653 3,055 4,450 5,078 23.70%
-
NP to SH 6,993 6,442 5,765 5,653 3,055 4,452 5,078 23.75%
-
Tax Rate 0.46% 0.32% 0.19% 2.06% -16.74% 2.31% 7.76% -
Total Cost 29,366 27,479 30,154 33,219 15,730 22,329 25,833 8.91%
-
Net Worth 103,496 95,229 92,351 86,753 81,279 78,399 71,754 27.63%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - 2,800 - 2,798 - - - -
Div Payout % - 43.48% - 49.50% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 103,496 95,229 92,351 86,753 81,279 78,399 71,754 27.63%
NOSH 279,720 280,086 279,854 279,851 280,275 279,999 275,978 0.90%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 19.22% 19.00% 16.05% 14.54% 16.26% 16.62% 16.43% -
ROE 6.76% 6.76% 6.24% 6.52% 3.76% 5.68% 7.08% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 13.00 12.11 12.83 13.89 6.70 9.56 11.20 10.43%
EPS 2.50 2.30 2.06 2.02 1.09 1.59 1.84 22.64%
DPS 0.00 1.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.37 0.34 0.33 0.31 0.29 0.28 0.26 26.49%
Adjusted Per Share Value based on latest NOSH - 279,851
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 2.35 2.19 2.32 2.51 1.21 1.73 2.00 11.33%
EPS 0.45 0.42 0.37 0.37 0.20 0.29 0.33 22.94%
DPS 0.00 0.18 0.00 0.18 0.00 0.00 0.00 -
NAPS 0.0668 0.0615 0.0596 0.056 0.0525 0.0506 0.0463 27.65%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.28 1.50 1.72 1.82 1.74 1.75 1.82 -
P/RPS 9.85 12.38 13.40 13.10 25.96 18.30 16.25 -28.35%
P/EPS 51.20 65.22 83.50 90.10 159.63 110.06 98.91 -35.50%
EY 1.95 1.53 1.20 1.11 0.63 0.91 1.01 54.98%
DY 0.00 0.67 0.00 0.55 0.00 0.00 0.00 -
P/NAPS 3.46 4.41 5.21 5.87 6.00 6.25 7.00 -37.45%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 17/11/05 16/08/05 26/05/05 22/02/05 29/11/04 26/08/04 25/05/04 -
Price 1.24 1.45 1.36 1.82 1.73 1.68 1.71 -
P/RPS 9.54 11.97 10.60 13.10 25.81 17.57 15.27 -26.89%
P/EPS 49.60 63.04 66.02 90.10 158.72 105.66 92.93 -34.17%
EY 2.02 1.59 1.51 1.11 0.63 0.95 1.08 51.74%
DY 0.00 0.69 0.00 0.55 0.00 0.00 0.00 -
P/NAPS 3.35 4.26 4.12 5.87 5.97 6.00 6.58 -36.21%

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