[RGB] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 45.47%
YoY- -28.8%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 70,004 35,576 227,809 180,988 128,325 43,636 276,307 -59.99%
PBT -20,148 -2,357 -3,294 19,786 13,545 5,550 40,413 -
Tax -180 -168 -319 137 -40 -32 -978 -67.67%
NP -20,328 -2,525 -3,613 19,923 13,505 5,518 39,435 -
-
NP to SH -19,780 -2,207 -2,874 19,899 13,679 5,569 39,422 -
-
Tax Rate - - - -0.69% 0.30% 0.58% 2.42% -
Total Cost 90,332 38,101 231,422 161,065 114,820 38,118 236,872 -47.44%
-
Net Worth 156,845 185,387 174,181 200,735 182,967 174,031 172,921 -6.30%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - 5,879 -
Div Payout % - - - - - - 14.91% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 156,845 185,387 174,181 200,735 182,967 174,031 172,921 -6.30%
NOSH 871,365 882,800 870,909 872,763 871,273 870,156 864,604 0.52%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -29.04% -7.10% -1.59% 11.01% 10.52% 12.65% 14.27% -
ROE -12.61% -1.19% -1.65% 9.91% 7.48% 3.20% 22.80% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 8.03 4.03 26.16 20.74 14.73 5.01 31.96 -60.21%
EPS -2.27 -0.25 -0.33 2.28 1.57 0.64 4.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.68 -
NAPS 0.18 0.21 0.20 0.23 0.21 0.20 0.20 -6.78%
Adjusted Per Share Value based on latest NOSH - 876,056
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 4.56 2.32 14.83 11.78 8.36 2.84 17.99 -59.98%
EPS -1.29 -0.14 -0.19 1.30 0.89 0.36 2.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.38 -
NAPS 0.1021 0.1207 0.1134 0.1307 0.1191 0.1133 0.1126 -6.32%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.17 0.10 0.16 0.23 0.33 0.47 0.57 -
P/RPS 2.12 2.48 0.61 1.11 2.24 9.37 1.78 12.37%
P/EPS -7.49 -40.00 -48.48 10.09 21.02 73.44 12.50 -
EY -13.35 -2.50 -2.06 9.91 4.76 1.36 8.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.19 -
P/NAPS 0.94 0.48 0.80 1.00 1.57 2.35 2.85 -52.29%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 17/08/09 28/05/09 31/03/09 24/11/08 27/08/08 29/05/08 25/02/08 -
Price 0.19 0.17 0.10 0.16 0.28 0.41 0.48 -
P/RPS 2.37 4.22 0.38 0.77 1.90 8.18 1.50 35.69%
P/EPS -8.37 -68.00 -30.30 7.02 17.83 64.06 10.53 -
EY -11.95 -1.47 -3.30 14.25 5.61 1.56 9.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.42 -
P/NAPS 1.06 0.81 0.50 0.70 1.33 2.05 2.40 -42.03%

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