[RGB] YoY Annualized Quarter 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- -11.43%
YoY- 61.23%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 211,190 141,166 150,681 116,096 127,645 139,754 241,317 -2.19%
PBT 22,650 7,104 3,030 -17,937 -51,110 -35,786 26,381 -2.50%
Tax -2,082 -585 -128 -16 -82 -652 182 -
NP 20,568 6,518 2,902 -17,953 -51,193 -36,438 26,564 -4.17%
-
NP to SH 20,709 6,956 2,805 -16,393 -42,286 -33,501 26,532 -4.04%
-
Tax Rate 9.19% 8.23% 4.22% - - - -0.69% -
Total Cost 190,622 134,648 147,778 134,049 178,838 176,193 214,753 -1.96%
-
Net Worth 92,728 69,560 58,444 80,781 103,045 152,007 200,735 -12.07%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 772 - - - - - - -
Div Payout % 3.73% - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 92,728 69,560 58,444 80,781 103,045 152,007 200,735 -12.07%
NOSH 1,159,104 1,159,333 1,168,888 1,154,018 1,144,945 894,163 872,763 4.84%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 9.74% 4.62% 1.93% -15.46% -40.11% -26.07% 11.01% -
ROE 22.33% 10.00% 4.80% -20.29% -41.04% -22.04% 13.22% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 18.22 12.18 12.89 10.06 11.15 15.63 27.65 -6.71%
EPS 1.79 0.60 0.24 -1.43 -3.69 -3.75 3.04 -8.44%
DPS 0.07 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.06 0.05 0.07 0.09 0.17 0.23 -16.13%
Adjusted Per Share Value based on latest NOSH - 1,152,790
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 13.64 9.12 9.73 7.50 8.24 9.03 15.59 -2.20%
EPS 1.34 0.45 0.18 -1.06 -2.73 -2.16 1.71 -3.98%
DPS 0.05 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0599 0.0449 0.0377 0.0522 0.0666 0.0982 0.1297 -12.07%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.16 0.12 0.08 0.06 0.06 0.17 0.23 -
P/RPS 0.88 0.99 0.62 0.60 0.54 1.09 0.83 0.97%
P/EPS 8.96 20.00 33.33 -4.22 -1.62 -4.54 7.57 2.84%
EY 11.17 5.00 3.00 -23.68 -61.56 -22.04 13.22 -2.76%
DY 0.42 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.00 1.60 0.86 0.67 1.00 1.00 12.24%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 26/11/13 30/11/12 22/11/11 26/11/10 25/01/10 24/11/08 -
Price 0.145 0.13 0.09 0.08 0.06 0.16 0.16 -
P/RPS 0.80 1.07 0.70 0.80 0.54 1.02 0.58 5.50%
P/EPS 8.12 21.67 37.50 -5.63 -1.62 -4.27 5.26 7.50%
EY 12.32 4.62 2.67 -17.76 -61.56 -23.42 19.00 -6.96%
DY 0.46 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 2.17 1.80 1.14 0.67 0.94 0.70 17.14%

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