[RGB] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -146.88%
YoY- -2058.39%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 95,734 58,259 31,219 170,202 104,816 70,004 35,576 93.35%
PBT -38,333 -30,907 -20,270 -64,685 -26,840 -20,148 -2,357 540.82%
Tax -62 -25 -13 -67 -489 -180 -168 -48.51%
NP -38,395 -30,932 -20,283 -64,752 -27,329 -20,328 -2,525 512.75%
-
NP to SH -31,715 -28,374 -17,725 -62,032 -25,126 -19,780 -2,207 490.11%
-
Tax Rate - - - - - - - -
Total Cost 134,129 89,191 51,502 234,954 132,145 90,332 38,101 131.23%
-
Net Worth 103,045 114,411 124,983 120,129 152,007 156,845 185,387 -32.37%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 103,045 114,411 124,983 120,129 152,007 156,845 185,387 -32.37%
NOSH 1,144,945 1,144,112 1,136,217 924,073 894,163 871,365 882,800 18.90%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -40.11% -53.09% -64.97% -38.04% -26.07% -29.04% -7.10% -
ROE -30.78% -24.80% -14.18% -51.64% -16.53% -12.61% -1.19% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 8.36 5.09 2.75 18.42 11.72 8.03 4.03 62.58%
EPS -2.77 -2.48 -1.56 -6.71 -2.81 -2.27 -0.25 396.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.10 0.11 0.13 0.17 0.18 0.21 -43.12%
Adjusted Per Share Value based on latest NOSH - 1,016,211
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 6.23 3.79 2.03 11.08 6.83 4.56 2.32 93.08%
EPS -2.07 -1.85 -1.15 -4.04 -1.64 -1.29 -0.14 501.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0671 0.0745 0.0814 0.0782 0.099 0.1021 0.1207 -32.36%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.06 0.08 0.11 0.17 0.17 0.17 0.10 -
P/RPS 0.72 1.57 4.00 0.92 1.45 2.12 2.48 -56.12%
P/EPS -2.17 -3.23 -7.05 -2.53 -6.05 -7.49 -40.00 -85.64%
EY -46.17 -31.00 -14.18 -39.49 -16.53 -13.35 -2.50 597.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.80 1.00 1.31 1.00 0.94 0.48 24.87%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 25/08/10 26/05/10 25/02/10 25/01/10 17/08/09 28/05/09 -
Price 0.06 0.08 0.09 0.14 0.16 0.19 0.17 -
P/RPS 0.72 1.57 3.28 0.76 1.36 2.37 4.22 -69.20%
P/EPS -2.17 -3.23 -5.77 -2.09 -5.69 -8.37 -68.00 -89.91%
EY -46.17 -31.00 -17.33 -47.95 -17.56 -11.95 -1.47 893.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.80 0.82 1.08 0.94 1.06 0.81 -11.87%

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