[RGB] QoQ Annualized Quarter 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- -207.17%
YoY- -139.63%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 170,202 139,754 140,008 142,304 227,809 241,317 256,650 -23.89%
PBT -64,685 -35,786 -40,296 -9,428 -3,294 26,381 27,090 -
Tax -67 -652 -360 -672 -319 182 -80 -11.12%
NP -64,752 -36,438 -40,656 -10,100 -3,613 26,564 27,010 -
-
NP to SH -62,032 -33,501 -39,560 -8,828 -2,874 26,532 27,358 -
-
Tax Rate - - - - - -0.69% 0.30% -
Total Cost 234,954 176,193 180,664 152,404 231,422 214,753 229,640 1.53%
-
Net Worth 120,129 152,007 156,845 185,387 174,181 200,735 182,967 -24.40%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 120,129 152,007 156,845 185,387 174,181 200,735 182,967 -24.40%
NOSH 924,073 894,163 871,365 882,800 870,909 872,763 871,273 3.98%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -38.04% -26.07% -29.04% -7.10% -1.59% 11.01% 10.52% -
ROE -51.64% -22.04% -25.22% -4.76% -1.65% 13.22% 14.95% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 18.42 15.63 16.07 16.12 26.16 27.65 29.46 -26.81%
EPS -6.71 -3.75 -4.54 -1.00 -0.33 3.04 3.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.17 0.18 0.21 0.20 0.23 0.21 -27.30%
Adjusted Per Share Value based on latest NOSH - 882,800
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 11.08 9.10 9.12 9.27 14.83 15.71 16.71 -23.90%
EPS -4.04 -2.18 -2.58 -0.57 -0.19 1.73 1.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0782 0.099 0.1021 0.1207 0.1134 0.1307 0.1191 -24.39%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.17 0.17 0.17 0.10 0.16 0.23 0.33 -
P/RPS 0.92 1.09 1.06 0.62 0.61 0.83 1.12 -12.25%
P/EPS -2.53 -4.54 -3.74 -10.00 -48.48 7.57 10.51 -
EY -39.49 -22.04 -26.71 -10.00 -2.06 13.22 9.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.00 0.94 0.48 0.80 1.00 1.57 -11.34%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/01/10 17/08/09 28/05/09 31/03/09 24/11/08 27/08/08 -
Price 0.14 0.16 0.19 0.17 0.10 0.16 0.28 -
P/RPS 0.76 1.02 1.18 1.05 0.38 0.58 0.95 -13.78%
P/EPS -2.09 -4.27 -4.19 -17.00 -30.30 5.26 8.92 -
EY -47.95 -23.42 -23.89 -5.88 -3.30 19.00 11.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.94 1.06 0.81 0.50 0.70 1.33 -12.92%

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