[RGB] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
16-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 111.74%
YoY- 28.09%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 44,352 154,099 106,198 69,843 35,919 115,347 76,475 -30.47%
PBT 8,831 27,916 19,263 12,242 5,776 18,449 12,677 -21.43%
Tax -5 -124 -63 -31 -11 -211 -94 -85.88%
NP 8,826 27,792 19,200 12,211 5,765 18,238 12,583 -21.07%
-
NP to SH 8,826 27,792 19,200 12,207 5,765 18,238 12,585 -21.08%
-
Tax Rate 0.06% 0.44% 0.33% 0.25% 0.19% 1.14% 0.74% -
Total Cost 35,526 126,307 86,998 57,632 30,154 97,109 63,892 -32.40%
-
Net Worth 120,481 103,618 103,556 95,192 92,351 86,847 81,283 30.03%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 4,200 2,798 2,799 - 2,801 - -
Div Payout % - 15.11% 14.58% 22.94% - 15.36% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 120,481 103,618 103,556 95,192 92,351 86,847 81,283 30.03%
NOSH 280,190 280,049 279,883 279,977 279,854 280,153 280,289 -0.02%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 19.90% 18.04% 18.08% 17.48% 16.05% 15.81% 16.45% -
ROE 7.33% 26.82% 18.54% 12.82% 6.24% 21.00% 15.48% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 15.83 55.03 37.94 24.95 12.83 41.17 27.28 -30.45%
EPS 3.15 9.93 6.86 4.36 2.06 6.50 4.49 -21.06%
DPS 0.00 1.50 1.00 1.00 0.00 1.00 0.00 -
NAPS 0.43 0.37 0.37 0.34 0.33 0.31 0.29 30.06%
Adjusted Per Share Value based on latest NOSH - 280,086
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 2.89 10.03 6.92 4.55 2.34 7.51 4.98 -30.44%
EPS 0.57 1.81 1.25 0.79 0.38 1.19 0.82 -21.54%
DPS 0.00 0.27 0.18 0.18 0.00 0.18 0.00 -
NAPS 0.0785 0.0675 0.0674 0.062 0.0601 0.0566 0.0529 30.13%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.58 1.22 1.28 1.50 1.72 1.82 1.74 -
P/RPS 9.98 2.22 3.37 6.01 13.40 4.42 6.38 34.79%
P/EPS 50.16 12.29 18.66 34.40 83.50 27.96 38.75 18.79%
EY 1.99 8.13 5.36 2.91 1.20 3.58 2.58 -15.90%
DY 0.00 1.23 0.78 0.67 0.00 0.55 0.00 -
P/NAPS 3.67 3.30 3.46 4.41 5.21 5.87 6.00 -27.96%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 25/05/06 27/02/06 17/11/05 16/08/05 26/05/05 22/02/05 29/11/04 -
Price 1.34 1.42 1.24 1.45 1.36 1.82 1.73 -
P/RPS 8.47 2.58 3.27 5.81 10.60 4.42 6.34 21.32%
P/EPS 42.54 14.31 18.08 33.26 66.02 27.96 38.53 6.82%
EY 2.35 6.99 5.53 3.01 1.51 3.58 2.60 -6.52%
DY 0.00 1.06 0.81 0.69 0.00 0.55 0.00 -
P/NAPS 3.12 3.84 3.35 4.26 4.12 5.87 5.97 -35.14%

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