[RGB] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 1.98%
YoY- 13.53%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 47,902 36,355 33,924 35,919 38,872 18,785 26,779 47.20%
PBT 8,652 7,021 6,466 5,776 5,772 2,617 4,555 53.19%
Tax -61 -32 -21 -11 -119 438 -105 -30.30%
NP 8,591 6,989 6,445 5,765 5,653 3,055 4,450 54.85%
-
NP to SH 8,591 6,993 6,442 5,765 5,653 3,055 4,452 54.81%
-
Tax Rate 0.71% 0.46% 0.32% 0.19% 2.06% -16.74% 2.31% -
Total Cost 39,311 29,366 27,479 30,154 33,219 15,730 22,329 45.65%
-
Net Worth 103,740 103,496 95,229 92,351 86,753 81,279 78,399 20.46%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 4,205 - 2,800 - 2,798 - - -
Div Payout % 48.95% - 43.48% - 49.50% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 103,740 103,496 95,229 92,351 86,753 81,279 78,399 20.46%
NOSH 280,378 279,720 280,086 279,854 279,851 280,275 279,999 0.08%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 17.93% 19.22% 19.00% 16.05% 14.54% 16.26% 16.62% -
ROE 8.28% 6.76% 6.76% 6.24% 6.52% 3.76% 5.68% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 17.08 13.00 12.11 12.83 13.89 6.70 9.56 47.08%
EPS 3.07 2.50 2.30 2.06 2.02 1.09 1.59 54.87%
DPS 1.50 0.00 1.00 0.00 1.00 0.00 0.00 -
NAPS 0.37 0.37 0.34 0.33 0.31 0.29 0.28 20.35%
Adjusted Per Share Value based on latest NOSH - 279,854
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 3.09 2.35 2.19 2.32 2.51 1.21 1.73 47.05%
EPS 0.55 0.45 0.42 0.37 0.37 0.20 0.29 53.03%
DPS 0.27 0.00 0.18 0.00 0.18 0.00 0.00 -
NAPS 0.067 0.0668 0.0615 0.0596 0.056 0.0525 0.0506 20.52%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.22 1.28 1.50 1.72 1.82 1.74 1.75 -
P/RPS 7.14 9.85 12.38 13.40 13.10 25.96 18.30 -46.51%
P/EPS 39.82 51.20 65.22 83.50 90.10 159.63 110.06 -49.13%
EY 2.51 1.95 1.53 1.20 1.11 0.63 0.91 96.31%
DY 1.23 0.00 0.67 0.00 0.55 0.00 0.00 -
P/NAPS 3.30 3.46 4.41 5.21 5.87 6.00 6.25 -34.59%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 17/11/05 16/08/05 26/05/05 22/02/05 29/11/04 26/08/04 -
Price 1.42 1.24 1.45 1.36 1.82 1.73 1.68 -
P/RPS 8.31 9.54 11.97 10.60 13.10 25.81 17.57 -39.21%
P/EPS 46.34 49.60 63.04 66.02 90.10 158.72 105.66 -42.18%
EY 2.16 2.02 1.59 1.51 1.11 0.63 0.95 72.65%
DY 1.06 0.00 0.69 0.00 0.55 0.00 0.00 -
P/NAPS 3.84 3.35 4.26 4.12 5.87 5.97 6.00 -25.67%

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