[RGB] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
17-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -241.15%
YoY- -217.04%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 116,011 158,896 158,457 173,003 268,604 261,543 174,123 -6.53%
PBT -23,933 -36,722 -75,444 -36,987 31,255 39,232 32,423 -
Tax -90 581 88 -459 -374 -2,401 -145 -7.63%
NP -24,023 -36,141 -75,356 -37,446 30,881 36,831 32,278 -
-
NP to SH -22,792 -29,866 -70,626 -36,333 31,042 36,831 32,282 -
-
Tax Rate - - - - 1.20% 6.12% 0.45% -
Total Cost 140,034 195,037 233,813 210,449 237,723 224,712 141,845 -0.21%
-
Net Worth 59,375 88,874 114,505 156,591 183,129 0 123,702 -11.50%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - 5,913 3,497 4,205 -
Div Payout % - - - - 19.05% 9.50% 13.03% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 59,375 88,874 114,505 156,591 183,129 0 123,702 -11.50%
NOSH 1,187,500 1,269,629 1,145,053 869,950 872,043 287,793 281,142 27.11%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -20.71% -22.75% -47.56% -21.64% 11.50% 14.08% 18.54% -
ROE -38.39% -33.60% -61.68% -23.20% 16.95% 0.00% 26.10% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 9.77 12.52 13.84 19.89 30.80 90.88 61.93 -26.47%
EPS -1.92 -2.35 -6.17 -4.18 3.56 12.80 11.48 -
DPS 0.00 0.00 0.00 0.00 0.68 1.22 1.50 -
NAPS 0.05 0.07 0.10 0.18 0.21 0.00 0.44 -30.38%
Adjusted Per Share Value based on latest NOSH - 869,950
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 7.55 10.35 10.32 11.26 17.49 17.03 11.34 -6.54%
EPS -1.48 -1.94 -4.60 -2.37 2.02 2.40 2.10 -
DPS 0.00 0.00 0.00 0.00 0.39 0.23 0.27 -
NAPS 0.0387 0.0579 0.0746 0.102 0.1192 0.00 0.0805 -11.48%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.08 0.09 0.08 0.17 0.33 1.75 1.39 -
P/RPS 0.82 0.72 0.58 0.85 1.07 1.93 2.24 -15.40%
P/EPS -4.17 -3.83 -1.30 -4.07 9.27 13.67 12.11 -
EY -23.99 -26.14 -77.10 -24.57 10.79 7.31 8.26 -
DY 0.00 0.00 0.00 0.00 2.06 0.69 1.08 -
P/NAPS 1.60 1.29 0.80 0.94 1.57 0.00 3.16 -10.71%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 24/08/12 23/08/11 25/08/10 17/08/09 27/08/08 27/08/07 22/08/06 -
Price 0.08 0.06 0.08 0.19 0.28 1.63 1.41 -
P/RPS 0.82 0.48 0.58 0.96 0.91 1.79 2.28 -15.65%
P/EPS -4.17 -2.55 -1.30 -4.55 7.87 12.74 12.28 -
EY -23.99 -39.21 -77.10 -21.98 12.71 7.85 8.14 -
DY 0.00 0.00 0.00 0.00 2.43 0.75 1.06 -
P/NAPS 1.60 0.86 0.80 1.06 1.33 0.00 3.20 -10.90%

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