[RGB] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 5.79%
YoY- 25.27%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 241,317 256,650 174,544 276,307 261,260 272,056 235,588 1.61%
PBT 26,381 27,090 22,200 40,413 38,404 45,404 39,176 -23.11%
Tax 182 -80 -128 -978 -1,138 -1,288 -1,020 -
NP 26,564 27,010 22,072 39,435 37,265 44,116 38,156 -21.39%
-
NP to SH 26,532 27,358 22,276 39,422 37,265 44,116 38,156 -21.45%
-
Tax Rate -0.69% 0.30% 0.58% 2.42% 2.96% 2.84% 2.60% -
Total Cost 214,753 229,640 152,472 236,872 223,994 227,940 197,432 5.75%
-
Net Worth 200,735 182,967 174,031 172,921 163,394 163,074 148,068 22.42%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 5,879 - - - -
Div Payout % - - - 14.91% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 200,735 182,967 174,031 172,921 163,394 163,074 148,068 22.42%
NOSH 872,763 871,273 870,156 864,604 859,969 286,095 284,746 110.57%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 11.01% 10.52% 12.65% 14.27% 14.26% 16.22% 16.20% -
ROE 13.22% 14.95% 12.80% 22.80% 22.81% 27.05% 25.77% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 27.65 29.46 20.06 31.96 30.38 95.09 82.74 -51.74%
EPS 3.04 3.14 2.56 4.56 4.33 15.42 13.40 -62.70%
DPS 0.00 0.00 0.00 0.68 0.00 0.00 0.00 -
NAPS 0.23 0.21 0.20 0.20 0.19 0.57 0.52 -41.86%
Adjusted Per Share Value based on latest NOSH - 869,579
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 15.71 16.71 11.37 17.99 17.01 17.71 15.34 1.59%
EPS 1.73 1.78 1.45 2.57 2.43 2.87 2.48 -21.29%
DPS 0.00 0.00 0.00 0.38 0.00 0.00 0.00 -
NAPS 0.1307 0.1191 0.1133 0.1126 0.1064 0.1062 0.0964 22.43%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.23 0.33 0.47 0.57 0.59 1.75 1.65 -
P/RPS 0.83 1.12 2.34 1.78 1.94 1.84 1.99 -44.08%
P/EPS 7.57 10.51 18.36 12.50 13.62 11.35 12.31 -27.62%
EY 13.22 9.52 5.45 8.00 7.34 8.81 8.12 38.27%
DY 0.00 0.00 0.00 1.19 0.00 0.00 0.00 -
P/NAPS 1.00 1.57 2.35 2.85 3.11 3.07 3.17 -53.56%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 27/08/08 29/05/08 25/02/08 28/11/07 27/08/07 29/05/07 -
Price 0.16 0.28 0.41 0.48 0.57 1.63 1.66 -
P/RPS 0.58 0.95 2.04 1.50 1.88 1.71 2.01 -56.23%
P/EPS 5.26 8.92 16.02 10.53 13.15 10.57 12.39 -43.42%
EY 19.00 11.21 6.24 9.50 7.60 9.46 8.07 76.70%
DY 0.00 0.00 0.00 1.42 0.00 0.00 0.00 -
P/NAPS 0.70 1.33 2.05 2.40 3.00 2.86 3.19 -63.51%

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