[RGB] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
17-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 18.83%
YoY- 45.04%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 261,350 270,663 188,565 145,070 111,952 23.59%
PBT 31,395 37,886 32,849 25,035 17,373 15.93%
Tax 13 -2,604 -120 -183 -238 -
NP 31,408 35,282 32,729 24,852 17,135 16.34%
-
NP to SH 31,366 35,287 32,729 24,853 17,135 16.30%
-
Tax Rate -0.04% 6.87% 0.37% 0.73% 1.37% -
Total Cost 229,942 235,381 155,836 120,218 94,817 24.77%
-
Net Worth 201,492 164,601 0 103,496 81,279 25.45%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 5,913 3,497 4,205 5,599 - -
Div Payout % 18.85% 9.91% 12.85% 22.53% - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 201,492 164,601 0 103,496 81,279 25.45%
NOSH 876,056 866,323 281,818 279,720 280,275 32.93%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 12.02% 13.04% 17.36% 17.13% 15.31% -
ROE 15.57% 21.44% 0.00% 24.01% 21.08% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 29.83 31.24 66.91 51.86 39.94 -7.03%
EPS 3.58 4.07 11.61 8.88 6.11 -12.50%
DPS 0.68 0.40 1.50 2.00 0.00 -
NAPS 0.23 0.19 0.00 0.37 0.29 -5.62%
Adjusted Per Share Value based on latest NOSH - 279,720
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 16.88 17.48 12.18 9.37 7.23 23.59%
EPS 2.03 2.28 2.11 1.61 1.11 16.27%
DPS 0.38 0.23 0.27 0.36 0.00 -
NAPS 0.1301 0.1063 0.00 0.0668 0.0525 25.44%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.23 0.59 1.41 1.28 1.74 -
P/RPS 0.77 1.89 2.11 2.47 4.36 -35.15%
P/EPS 6.42 14.48 12.14 14.41 28.46 -31.06%
EY 15.57 6.90 8.24 6.94 3.51 45.08%
DY 2.96 0.68 1.06 1.56 0.00 -
P/NAPS 1.00 3.11 0.00 3.46 6.00 -36.08%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 24/11/08 28/11/07 23/11/06 17/11/05 29/11/04 -
Price 0.16 0.57 1.30 1.24 1.73 -
P/RPS 0.54 1.82 1.94 2.39 4.33 -40.55%
P/EPS 4.47 13.99 11.19 13.96 28.30 -36.93%
EY 22.38 7.15 8.93 7.17 3.53 58.62%
DY 4.25 0.71 1.15 1.61 0.00 -
P/NAPS 0.70 3.00 0.00 3.35 5.97 -41.46%

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