[RGB] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 15.62%
YoY- 32.1%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 116,518 140,008 256,650 272,056 179,732 139,686 115,380 0.16%
PBT -61,814 -40,296 27,090 45,404 33,500 24,484 20,120 -
Tax -50 -360 -80 -1,288 -104 -62 -1,064 -39.91%
NP -61,864 -40,656 27,010 44,116 33,396 24,422 19,056 -
-
NP to SH -56,748 -39,560 27,358 44,116 33,396 24,414 19,060 -
-
Tax Rate - - 0.30% 2.84% 0.31% 0.25% 5.29% -
Total Cost 178,382 180,664 229,640 227,940 146,336 115,264 96,324 10.81%
-
Net Worth 114,411 156,845 182,967 163,074 123,481 95,192 78,482 6.48%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - 8,419 5,599 - -
Div Payout % - - - - 25.21% 22.94% - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 114,411 156,845 182,967 163,074 123,481 95,192 78,482 6.48%
NOSH 1,144,112 871,365 871,273 286,095 280,638 279,977 280,294 26.40%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin -53.09% -29.04% 10.52% 16.22% 18.58% 17.48% 16.52% -
ROE -49.60% -25.22% 14.95% 27.05% 27.05% 25.65% 24.29% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 10.18 16.07 29.46 95.09 64.04 49.89 41.16 -20.76%
EPS -4.96 -4.54 3.14 15.42 11.90 8.72 6.80 -
DPS 0.00 0.00 0.00 0.00 3.00 2.00 0.00 -
NAPS 0.10 0.18 0.21 0.57 0.44 0.34 0.28 -15.76%
Adjusted Per Share Value based on latest NOSH - 287,793
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 7.59 9.12 16.71 17.71 11.70 9.10 7.51 0.17%
EPS -3.70 -2.58 1.78 2.87 2.17 1.59 1.24 -
DPS 0.00 0.00 0.00 0.00 0.55 0.36 0.00 -
NAPS 0.0745 0.1021 0.1191 0.1062 0.0804 0.062 0.0511 6.48%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.08 0.17 0.33 1.75 1.39 1.50 1.75 -
P/RPS 0.79 1.06 1.12 1.84 2.17 3.01 4.25 -24.44%
P/EPS -1.61 -3.74 10.51 11.35 11.68 17.20 25.74 -
EY -62.00 -26.71 9.52 8.81 8.56 5.81 3.89 -
DY 0.00 0.00 0.00 0.00 2.16 1.33 0.00 -
P/NAPS 0.80 0.94 1.57 3.07 3.16 4.41 6.25 -28.99%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 25/08/10 17/08/09 27/08/08 27/08/07 22/08/06 16/08/05 26/08/04 -
Price 0.08 0.19 0.28 1.63 1.41 1.45 1.68 -
P/RPS 0.79 1.18 0.95 1.71 2.20 2.91 4.08 -23.92%
P/EPS -1.61 -4.19 8.92 10.57 11.85 16.63 24.71 -
EY -62.00 -23.89 11.21 9.46 8.44 6.01 4.05 -
DY 0.00 0.00 0.00 0.00 2.13 1.38 0.00 -
P/NAPS 0.80 1.06 1.33 2.86 3.20 4.26 6.00 -28.51%

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