[RGB] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -20.33%
YoY- 17.97%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 116,096 117,082 109,156 158,614 127,645 116,518 124,876 -4.73%
PBT -17,937 -16,320 -17,028 -59,469 -51,110 -61,814 -81,080 -63.38%
Tax -16 -14 -12 563 -82 -50 -52 -54.39%
NP -17,953 -16,334 -17,040 -58,906 -51,193 -61,864 -81,132 -63.38%
-
NP to SH -16,393 -14,712 -15,784 -50,884 -42,286 -56,748 -70,900 -62.29%
-
Tax Rate - - - - - - - -
Total Cost 134,049 133,416 126,196 217,520 178,838 178,382 206,008 -24.88%
-
Net Worth 80,781 87,689 84,063 80,211 103,045 114,411 124,983 -25.22%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 80,781 87,689 84,063 80,211 103,045 114,411 124,983 -25.22%
NOSH 1,154,018 1,252,711 1,200,909 1,145,878 1,144,945 1,144,112 1,136,217 1.04%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -15.46% -13.95% -15.61% -37.14% -40.11% -53.09% -64.97% -
ROE -20.29% -16.78% -18.78% -63.44% -41.04% -49.60% -56.73% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 10.06 9.35 9.09 13.84 11.15 10.18 10.99 -5.71%
EPS -1.43 -1.28 -1.36 -4.44 -3.69 -4.96 -6.24 -62.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.07 0.07 0.07 0.09 0.10 0.11 -25.99%
Adjusted Per Share Value based on latest NOSH - 1,154,337
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 7.50 7.56 7.05 10.24 8.24 7.53 8.07 -4.76%
EPS -1.06 -0.95 -1.02 -3.29 -2.73 -3.67 -4.58 -62.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0522 0.0566 0.0543 0.0518 0.0666 0.0739 0.0807 -25.18%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.06 0.09 0.11 0.06 0.06 0.08 0.11 -
P/RPS 0.60 0.96 1.21 0.43 0.54 0.79 1.00 -28.84%
P/EPS -4.22 -7.66 -8.37 -1.35 -1.62 -1.61 -1.76 79.04%
EY -23.68 -13.05 -11.95 -74.01 -61.56 -62.00 -56.73 -44.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.29 1.57 0.86 0.67 0.80 1.00 -9.55%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 23/08/11 25/05/11 28/02/11 26/11/10 25/08/10 26/05/10 -
Price 0.08 0.06 0.09 0.09 0.06 0.08 0.09 -
P/RPS 0.80 0.64 0.99 0.65 0.54 0.79 0.82 -1.63%
P/EPS -5.63 -5.11 -6.85 -2.03 -1.62 -1.61 -1.44 147.97%
EY -17.76 -19.57 -14.60 -49.34 -61.56 -62.00 -69.33 -59.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.86 1.29 1.29 0.67 0.80 0.82 24.53%

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