[RGB] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -15.53%
YoY- 15.79%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 256,650 174,544 276,307 261,260 272,056 235,588 215,380 12.40%
PBT 27,090 22,200 40,413 38,404 45,404 39,176 33,279 -12.82%
Tax -80 -128 -978 -1,138 -1,288 -1,020 -1,809 -87.51%
NP 27,010 22,072 39,435 37,265 44,116 38,156 31,470 -9.69%
-
NP to SH 27,358 22,276 39,422 37,265 44,116 38,156 31,470 -8.92%
-
Tax Rate 0.30% 0.58% 2.42% 2.96% 2.84% 2.60% 5.44% -
Total Cost 229,640 152,472 236,872 223,994 227,940 197,432 183,910 15.97%
-
Net Worth 182,967 174,031 172,921 163,394 163,074 148,068 137,804 20.82%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 5,879 - - - 4,780 -
Div Payout % - - 14.91% - - - 15.19% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 182,967 174,031 172,921 163,394 163,074 148,068 137,804 20.82%
NOSH 871,273 870,156 864,604 859,969 286,095 284,746 281,233 112.66%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 10.52% 12.65% 14.27% 14.26% 16.22% 16.20% 14.61% -
ROE 14.95% 12.80% 22.80% 22.81% 27.05% 25.77% 22.84% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 29.46 20.06 31.96 30.38 95.09 82.74 76.58 -47.13%
EPS 3.14 2.56 4.56 4.33 15.42 13.40 11.19 -57.17%
DPS 0.00 0.00 0.68 0.00 0.00 0.00 1.70 -
NAPS 0.21 0.20 0.20 0.19 0.57 0.52 0.49 -43.18%
Adjusted Per Share Value based on latest NOSH - 866,323
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 16.71 11.37 17.99 17.01 17.71 15.34 14.02 12.42%
EPS 1.78 1.45 2.57 2.43 2.87 2.48 2.05 -8.99%
DPS 0.00 0.00 0.38 0.00 0.00 0.00 0.31 -
NAPS 0.1191 0.1133 0.1126 0.1064 0.1062 0.0964 0.0897 20.82%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.33 0.47 0.57 0.59 1.75 1.65 1.29 -
P/RPS 1.12 2.34 1.78 1.94 1.84 1.99 1.68 -23.70%
P/EPS 10.51 18.36 12.50 13.62 11.35 12.31 11.53 -5.99%
EY 9.52 5.45 8.00 7.34 8.81 8.12 8.67 6.43%
DY 0.00 0.00 1.19 0.00 0.00 0.00 1.32 -
P/NAPS 1.57 2.35 2.85 3.11 3.07 3.17 2.63 -29.12%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 29/05/08 25/02/08 28/11/07 27/08/07 29/05/07 27/02/07 -
Price 0.28 0.41 0.48 0.57 1.63 1.66 1.42 -
P/RPS 0.95 2.04 1.50 1.88 1.71 2.01 1.85 -35.89%
P/EPS 8.92 16.02 10.53 13.15 10.57 12.39 12.69 -20.96%
EY 11.21 6.24 9.50 7.60 9.46 8.07 7.88 26.51%
DY 0.00 0.00 1.42 0.00 0.00 0.00 1.20 -
P/NAPS 1.33 2.05 2.40 3.00 2.86 3.19 2.90 -40.55%

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