[RGB] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
17-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 57.29%
YoY- 52.56%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 89,866 44,352 154,099 106,198 69,843 35,919 115,347 -15.36%
PBT 16,750 8,831 27,916 19,263 12,242 5,776 18,449 -6.25%
Tax -52 -5 -124 -63 -31 -11 -211 -60.79%
NP 16,698 8,826 27,792 19,200 12,211 5,765 18,238 -5.72%
-
NP to SH 16,698 8,826 27,792 19,200 12,207 5,765 18,238 -5.72%
-
Tax Rate 0.31% 0.06% 0.44% 0.33% 0.25% 0.19% 1.14% -
Total Cost 73,168 35,526 126,307 86,998 57,632 30,154 97,109 -17.24%
-
Net Worth 123,481 120,481 103,618 103,556 95,192 92,351 86,847 26.52%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 4,209 - 4,200 2,798 2,799 - 2,801 31.29%
Div Payout % 25.21% - 15.11% 14.58% 22.94% - 15.36% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 123,481 120,481 103,618 103,556 95,192 92,351 86,847 26.52%
NOSH 280,638 280,190 280,049 279,883 279,977 279,854 280,153 0.11%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 18.58% 19.90% 18.04% 18.08% 17.48% 16.05% 15.81% -
ROE 13.52% 7.33% 26.82% 18.54% 12.82% 6.24% 21.00% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 32.02 15.83 55.03 37.94 24.95 12.83 41.17 -15.46%
EPS 5.95 3.15 9.93 6.86 4.36 2.06 6.50 -5.73%
DPS 1.50 0.00 1.50 1.00 1.00 0.00 1.00 31.13%
NAPS 0.44 0.43 0.37 0.37 0.34 0.33 0.31 26.37%
Adjusted Per Share Value based on latest NOSH - 279,720
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 5.85 2.89 10.03 6.92 4.55 2.34 7.51 -15.37%
EPS 1.09 0.57 1.81 1.25 0.79 0.38 1.19 -5.69%
DPS 0.27 0.00 0.27 0.18 0.18 0.00 0.18 31.13%
NAPS 0.0804 0.0785 0.0675 0.0674 0.062 0.0601 0.0566 26.44%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.39 1.58 1.22 1.28 1.50 1.72 1.82 -
P/RPS 4.34 9.98 2.22 3.37 6.01 13.40 4.42 -1.21%
P/EPS 23.36 50.16 12.29 18.66 34.40 83.50 27.96 -11.32%
EY 4.28 1.99 8.13 5.36 2.91 1.20 3.58 12.68%
DY 1.08 0.00 1.23 0.78 0.67 0.00 0.55 57.00%
P/NAPS 3.16 3.67 3.30 3.46 4.41 5.21 5.87 -33.89%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 22/08/06 25/05/06 27/02/06 17/11/05 16/08/05 26/05/05 22/02/05 -
Price 1.41 1.34 1.42 1.24 1.45 1.36 1.82 -
P/RPS 4.40 8.47 2.58 3.27 5.81 10.60 4.42 -0.30%
P/EPS 23.70 42.54 14.31 18.08 33.26 66.02 27.96 -10.46%
EY 4.22 2.35 6.99 5.53 3.01 1.51 3.58 11.62%
DY 1.06 0.00 1.06 0.81 0.69 0.00 0.55 55.05%
P/NAPS 3.20 3.12 3.84 3.35 4.26 4.12 5.87 -33.34%

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