[RGB] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 87.67%
YoY--%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 35,919 115,347 76,475 57,690 30,911 35,477 0 -
PBT 5,776 18,449 12,677 10,060 5,505 4,696 0 -
Tax -11 -211 -94 -532 -427 -146 0 -
NP 5,765 18,238 12,583 9,528 5,078 4,550 0 -
-
NP to SH 5,765 18,238 12,585 9,530 5,078 4,550 0 -
-
Tax Rate 0.19% 1.14% 0.74% 5.29% 7.76% 3.11% - -
Total Cost 30,154 97,109 63,892 48,162 25,833 30,927 0 -
-
Net Worth 92,351 86,847 81,283 78,482 71,754 9,454 0 -
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 2,801 - - - - - -
Div Payout % - 15.36% - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 92,351 86,847 81,283 78,482 71,754 9,454 0 -
NOSH 279,854 280,153 280,289 280,294 275,978 59,090 0 -
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 16.05% 15.81% 16.45% 16.52% 16.43% 12.83% 0.00% -
ROE 6.24% 21.00% 15.48% 12.14% 7.08% 48.13% 0.00% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 12.83 41.17 27.28 20.58 11.20 60.04 0.00 -
EPS 2.06 6.50 4.49 3.40 1.84 7.70 0.00 -
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.31 0.29 0.28 0.26 0.16 0.00 -
Adjusted Per Share Value based on latest NOSH - 279,999
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 2.34 7.51 4.98 3.76 2.01 2.31 0.00 -
EPS 0.38 1.19 0.82 0.62 0.33 0.30 0.00 -
DPS 0.00 0.18 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0601 0.0566 0.0529 0.0511 0.0467 0.0062 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 - - -
Price 1.72 1.82 1.74 1.75 1.82 0.00 0.00 -
P/RPS 13.40 4.42 6.38 8.50 16.25 0.00 0.00 -
P/EPS 83.50 27.96 38.75 51.47 98.91 0.00 0.00 -
EY 1.20 3.58 2.58 1.94 1.01 0.00 0.00 -
DY 0.00 0.55 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.21 5.87 6.00 6.25 7.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 22/02/05 29/11/04 26/08/04 25/05/04 25/02/04 - -
Price 1.36 1.82 1.73 1.68 1.71 1.47 0.00 -
P/RPS 10.60 4.42 6.34 8.16 15.27 2.45 0.00 -
P/EPS 66.02 27.96 38.53 49.41 92.93 19.09 0.00 -
EY 1.51 3.58 2.60 2.02 1.08 5.24 0.00 -
DY 0.00 0.55 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.12 5.87 5.97 6.00 6.58 9.19 0.00 -

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