[RGB] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -5.35%
YoY- 54.15%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 116,011 119,013 118,211 149,952 158,896 154,684 158,614 -18.83%
PBT -23,933 -28,316 -32,808 -34,589 -36,722 -43,456 -59,469 -45.52%
Tax -90 -87 -87 613 581 573 563 -
NP -24,023 -28,403 -32,895 -33,976 -36,141 -42,883 -58,906 -45.03%
-
NP to SH -22,792 -26,677 -30,747 -31,464 -29,866 -37,105 -50,884 -41.48%
-
Tax Rate - - - - - - - -
Total Cost 140,034 147,416 151,106 183,928 195,037 197,567 217,520 -25.46%
-
Net Worth 59,375 62,000 57,456 80,695 88,874 84,063 80,803 -18.58%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 59,375 62,000 57,456 80,695 88,874 84,063 80,803 -18.58%
NOSH 1,187,500 1,240,000 1,149,130 1,152,790 1,269,629 1,200,909 1,154,337 1.90%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -20.71% -23.87% -27.83% -22.66% -22.75% -27.72% -37.14% -
ROE -38.39% -43.03% -53.51% -38.99% -33.60% -44.14% -62.97% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 9.77 9.60 10.29 13.01 12.52 12.88 13.74 -20.35%
EPS -1.92 -2.15 -2.68 -2.73 -2.35 -3.09 -4.41 -42.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.05 0.05 0.07 0.07 0.07 0.07 -20.11%
Adjusted Per Share Value based on latest NOSH - 1,152,790
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 7.49 7.69 7.64 9.69 10.26 9.99 10.24 -18.83%
EPS -1.47 -1.72 -1.99 -2.03 -1.93 -2.40 -3.29 -41.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0383 0.04 0.0371 0.0521 0.0574 0.0543 0.0522 -18.66%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.08 0.08 0.08 0.06 0.09 0.11 0.06 -
P/RPS 0.82 0.83 0.78 0.46 0.72 0.85 0.44 51.49%
P/EPS -4.17 -3.72 -2.99 -2.20 -3.83 -3.56 -1.36 111.20%
EY -23.99 -26.89 -33.45 -45.49 -26.14 -28.09 -73.47 -52.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.60 1.60 0.86 1.29 1.57 0.86 51.32%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 24/08/12 29/05/12 28/02/12 22/11/11 23/08/11 25/05/11 28/02/11 -
Price 0.08 0.08 0.09 0.08 0.06 0.09 0.09 -
P/RPS 0.82 0.83 0.87 0.62 0.48 0.70 0.65 16.76%
P/EPS -4.17 -3.72 -3.36 -2.93 -2.55 -2.91 -2.04 61.13%
EY -23.99 -26.89 -29.73 -34.12 -39.21 -34.33 -48.98 -37.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.60 1.80 1.14 0.86 1.29 1.29 15.45%

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