[RGB] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
25-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 15.32%
YoY- -226.27%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 116,518 124,876 170,202 139,754 140,008 142,304 227,809 -36.12%
PBT -61,814 -81,080 -64,685 -35,786 -40,296 -9,428 -3,294 609.97%
Tax -50 -52 -67 -652 -360 -672 -319 -71.02%
NP -61,864 -81,132 -64,752 -36,438 -40,656 -10,100 -3,613 567.78%
-
NP to SH -56,748 -70,900 -62,032 -33,501 -39,560 -8,828 -2,874 634.53%
-
Tax Rate - - - - - - - -
Total Cost 178,382 206,008 234,954 176,193 180,664 152,404 231,422 -15.97%
-
Net Worth 114,411 124,983 120,129 152,007 156,845 185,387 174,181 -24.49%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 114,411 124,983 120,129 152,007 156,845 185,387 174,181 -24.49%
NOSH 1,144,112 1,136,217 924,073 894,163 871,365 882,800 870,909 20.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -53.09% -64.97% -38.04% -26.07% -29.04% -7.10% -1.59% -
ROE -49.60% -56.73% -51.64% -22.04% -25.22% -4.76% -1.65% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 10.18 10.99 18.42 15.63 16.07 16.12 26.16 -46.79%
EPS -4.96 -6.24 -6.71 -3.75 -4.54 -1.00 -0.33 512.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.11 0.13 0.17 0.18 0.21 0.20 -37.08%
Adjusted Per Share Value based on latest NOSH - 937,894
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 7.53 8.07 10.99 9.03 9.04 9.19 14.71 -36.08%
EPS -3.67 -4.58 -4.01 -2.16 -2.56 -0.57 -0.19 623.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0739 0.0807 0.0776 0.0982 0.1013 0.1197 0.1125 -24.49%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.08 0.11 0.17 0.17 0.17 0.10 0.16 -
P/RPS 0.79 1.00 0.92 1.09 1.06 0.62 0.61 18.86%
P/EPS -1.61 -1.76 -2.53 -4.54 -3.74 -10.00 -48.48 -89.73%
EY -62.00 -56.73 -39.49 -22.04 -26.71 -10.00 -2.06 873.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.00 1.31 1.00 0.94 0.48 0.80 0.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 26/05/10 25/02/10 25/01/10 17/08/09 28/05/09 31/03/09 -
Price 0.08 0.09 0.14 0.16 0.19 0.17 0.10 -
P/RPS 0.79 0.82 0.76 1.02 1.18 1.05 0.38 63.10%
P/EPS -1.61 -1.44 -2.09 -4.27 -4.19 -17.00 -30.30 -85.94%
EY -62.00 -69.33 -47.95 -23.42 -23.89 -5.88 -3.30 610.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.82 1.08 0.94 1.06 0.81 0.50 36.91%

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