[RGB] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 26.71%
YoY- 15.79%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 128,325 43,636 276,307 195,945 136,028 58,897 215,380 -29.21%
PBT 13,545 5,550 40,413 28,803 22,702 9,794 33,279 -45.10%
Tax -40 -32 -978 -854 -644 -255 -1,809 -92.14%
NP 13,505 5,518 39,435 27,949 22,058 9,539 31,470 -43.13%
-
NP to SH 13,679 5,569 39,422 27,949 22,058 9,539 31,470 -42.64%
-
Tax Rate 0.30% 0.58% 2.42% 2.96% 2.84% 2.60% 5.44% -
Total Cost 114,820 38,118 236,872 167,996 113,970 49,358 183,910 -26.97%
-
Net Worth 182,967 174,031 172,921 163,394 163,074 148,068 137,804 20.82%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 5,879 - - - 4,780 -
Div Payout % - - 14.91% - - - 15.19% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 182,967 174,031 172,921 163,394 163,074 148,068 137,804 20.82%
NOSH 871,273 870,156 864,604 859,969 286,095 284,746 281,233 112.66%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 10.52% 12.65% 14.27% 14.26% 16.22% 16.20% 14.61% -
ROE 7.48% 3.20% 22.80% 17.11% 13.53% 6.44% 22.84% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 14.73 5.01 31.96 22.79 47.55 20.68 76.58 -66.71%
EPS 1.57 0.64 4.56 3.25 7.71 3.35 11.19 -73.03%
DPS 0.00 0.00 0.68 0.00 0.00 0.00 1.70 -
NAPS 0.21 0.20 0.20 0.19 0.57 0.52 0.49 -43.18%
Adjusted Per Share Value based on latest NOSH - 866,323
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 8.29 2.82 17.85 12.66 8.79 3.80 13.91 -29.20%
EPS 0.88 0.36 2.55 1.81 1.42 0.62 2.03 -42.75%
DPS 0.00 0.00 0.38 0.00 0.00 0.00 0.31 -
NAPS 0.1182 0.1124 0.1117 0.1055 0.1053 0.0956 0.089 20.84%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.33 0.47 0.57 0.59 1.75 1.65 1.29 -
P/RPS 2.24 9.37 1.78 2.59 3.68 7.98 1.68 21.16%
P/EPS 21.02 73.44 12.50 18.15 22.70 49.25 11.53 49.28%
EY 4.76 1.36 8.00 5.51 4.41 2.03 8.67 -32.97%
DY 0.00 0.00 1.19 0.00 0.00 0.00 1.32 -
P/NAPS 1.57 2.35 2.85 3.11 3.07 3.17 2.63 -29.12%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 29/05/08 25/02/08 28/11/07 27/08/07 29/05/07 27/02/07 -
Price 0.28 0.41 0.48 0.57 1.63 1.66 1.42 -
P/RPS 1.90 8.18 1.50 2.50 3.43 8.03 1.85 1.79%
P/EPS 17.83 64.06 10.53 17.54 21.14 49.55 12.69 25.47%
EY 5.61 1.56 9.50 5.70 4.73 2.02 7.88 -20.28%
DY 0.00 0.00 1.42 0.00 0.00 0.00 1.20 -
P/NAPS 1.33 2.05 2.40 3.00 2.86 3.19 2.90 -40.55%

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