[RGB] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -12.33%
YoY--%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 77,131 45,514 33,924 26,779 42.28%
PBT 12,908 7,919 6,466 4,555 41.51%
Tax -389 -47 -21 -105 54.73%
NP 12,519 7,872 6,445 4,450 41.16%
-
NP to SH 12,519 7,872 6,442 4,452 41.14%
-
Tax Rate 3.01% 0.59% 0.32% 2.31% -
Total Cost 64,612 37,642 27,479 22,329 42.49%
-
Net Worth 164,042 123,702 95,229 78,399 27.90%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - 4,217 2,800 - -
Div Payout % - 53.57% 43.48% - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 164,042 123,702 95,229 78,399 27.90%
NOSH 287,793 281,142 280,086 279,999 0.91%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 16.23% 17.30% 19.00% 16.62% -
ROE 7.63% 6.36% 6.76% 5.68% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 26.80 16.19 12.11 9.56 41.00%
EPS 4.35 2.80 2.30 1.59 39.86%
DPS 0.00 1.50 1.00 0.00 -
NAPS 0.57 0.44 0.34 0.28 26.73%
Adjusted Per Share Value based on latest NOSH - 279,999
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 4.98 2.94 2.19 1.73 42.25%
EPS 0.81 0.51 0.42 0.29 40.83%
DPS 0.00 0.27 0.18 0.00 -
NAPS 0.106 0.0799 0.0615 0.0506 27.95%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.75 1.39 1.50 1.75 -
P/RPS 6.53 8.59 12.38 18.30 -29.07%
P/EPS 40.23 49.64 65.22 110.06 -28.49%
EY 2.49 2.01 1.53 0.91 39.86%
DY 0.00 1.08 0.67 0.00 -
P/NAPS 3.07 3.16 4.41 6.25 -21.09%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 27/08/07 22/08/06 16/08/05 26/08/04 -
Price 1.63 1.41 1.45 1.68 -
P/RPS 6.08 8.71 11.97 17.57 -29.79%
P/EPS 37.47 50.36 63.04 105.66 -29.21%
EY 2.67 1.99 1.59 0.95 41.12%
DY 0.00 1.06 0.69 0.00 -
P/NAPS 2.86 3.20 4.26 6.00 -21.88%

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