[RGB] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 11.6%
YoY--%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 115,347 76,475 57,690 30,911 35,477 0 0 -
PBT 18,449 12,677 10,060 5,505 4,696 0 0 -
Tax -211 -94 -532 -427 -146 0 0 -
NP 18,238 12,583 9,528 5,078 4,550 0 0 -
-
NP to SH 18,238 12,585 9,530 5,078 4,550 0 0 -
-
Tax Rate 1.14% 0.74% 5.29% 7.76% 3.11% - - -
Total Cost 97,109 63,892 48,162 25,833 30,927 0 0 -
-
Net Worth 86,847 81,283 78,482 71,754 9,454 0 0 -
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 2,801 - - - - - - -
Div Payout % 15.36% - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 86,847 81,283 78,482 71,754 9,454 0 0 -
NOSH 280,153 280,289 280,294 275,978 59,090 0 0 -
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 15.81% 16.45% 16.52% 16.43% 12.83% 0.00% 0.00% -
ROE 21.00% 15.48% 12.14% 7.08% 48.13% 0.00% 0.00% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 41.17 27.28 20.58 11.20 60.04 0.00 0.00 -
EPS 6.50 4.49 3.40 1.84 7.70 0.00 0.00 -
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.29 0.28 0.26 0.16 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 275,978
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 7.51 4.98 3.76 2.01 2.31 0.00 0.00 -
EPS 1.19 0.82 0.62 0.33 0.30 0.00 0.00 -
DPS 0.18 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0566 0.0529 0.0511 0.0467 0.0062 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 - - - -
Price 1.82 1.74 1.75 1.82 0.00 0.00 0.00 -
P/RPS 4.42 6.38 8.50 16.25 0.00 0.00 0.00 -
P/EPS 27.96 38.75 51.47 98.91 0.00 0.00 0.00 -
EY 3.58 2.58 1.94 1.01 0.00 0.00 0.00 -
DY 0.55 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.87 6.00 6.25 7.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 22/02/05 29/11/04 26/08/04 25/05/04 25/02/04 - - -
Price 1.82 1.73 1.68 1.71 1.47 0.00 0.00 -
P/RPS 4.42 6.34 8.16 15.27 2.45 0.00 0.00 -
P/EPS 27.96 38.53 49.41 92.93 19.09 0.00 0.00 -
EY 3.58 2.60 2.02 1.08 5.24 0.00 0.00 -
DY 0.55 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.87 5.97 6.00 6.58 9.19 0.00 0.00 -

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