[RGB] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -270.56%
YoY- -130.04%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 119,013 154,684 169,360 219,749 261,046 229,926 162,533 -5.05%
PBT -28,316 -43,456 -82,598 -11,201 36,168 34,243 30,970 -
Tax -87 573 88 -455 -755 -2,059 -119 -5.08%
NP -28,403 -42,883 -82,510 -11,656 35,413 32,184 30,851 -
-
NP to SH -26,677 -37,105 -77,550 -10,650 35,451 32,184 30,852 -
-
Tax Rate - - - - 2.09% 6.01% 0.38% -
Total Cost 147,416 197,567 251,870 231,405 225,633 197,742 131,682 1.89%
-
Net Worth 62,000 84,063 124,983 185,387 174,031 0 120,481 -10.47%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - 5,913 3,497 7,006 -
Div Payout % - - - - 16.68% 10.87% 22.71% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 62,000 84,063 124,983 185,387 174,031 0 120,481 -10.47%
NOSH 1,240,000 1,200,909 1,136,217 882,800 870,156 284,746 280,190 28.10%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -23.87% -27.72% -48.72% -5.30% 13.57% 14.00% 18.98% -
ROE -43.03% -44.14% -62.05% -5.74% 20.37% 0.00% 25.61% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 9.60 12.88 14.91 24.89 30.00 80.75 58.01 -25.88%
EPS -2.15 -3.09 -6.83 -1.21 4.07 11.30 11.01 -
DPS 0.00 0.00 0.00 0.00 0.68 1.24 2.50 -
NAPS 0.05 0.07 0.11 0.21 0.20 0.00 0.43 -30.11%
Adjusted Per Share Value based on latest NOSH - 882,800
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 7.69 9.99 10.94 14.19 16.86 14.85 10.50 -5.05%
EPS -1.72 -2.40 -5.01 -0.69 2.29 2.08 1.99 -
DPS 0.00 0.00 0.00 0.00 0.38 0.23 0.45 -
NAPS 0.04 0.0543 0.0807 0.1197 0.1124 0.00 0.0778 -10.48%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.08 0.11 0.11 0.10 0.47 1.65 1.58 -
P/RPS 0.83 0.85 0.74 0.40 1.57 2.04 2.72 -17.93%
P/EPS -3.72 -3.56 -1.61 -8.29 11.54 14.60 14.35 -
EY -26.89 -28.09 -62.05 -12.06 8.67 6.85 6.97 -
DY 0.00 0.00 0.00 0.00 1.45 0.75 1.58 -
P/NAPS 1.60 1.57 1.00 0.48 2.35 0.00 3.67 -12.91%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 29/05/12 25/05/11 26/05/10 28/05/09 29/05/08 29/05/07 25/05/06 -
Price 0.08 0.09 0.09 0.17 0.41 1.66 1.34 -
P/RPS 0.83 0.70 0.60 0.68 1.37 2.06 2.31 -15.67%
P/EPS -3.72 -2.91 -1.32 -14.09 10.06 14.69 12.17 -
EY -26.89 -34.33 -75.84 -7.10 9.94 6.81 8.22 -
DY 0.00 0.00 0.00 0.00 1.66 0.75 1.87 -
P/NAPS 1.60 1.29 0.82 0.81 2.05 0.00 3.12 -10.52%

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