[RGB] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -68.39%
YoY- 13.53%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 154,099 106,198 69,843 35,919 115,347 76,475 57,690 92.17%
PBT 27,916 19,263 12,242 5,776 18,449 12,677 10,060 97.10%
Tax -124 -63 -31 -11 -211 -94 -532 -62.02%
NP 27,792 19,200 12,211 5,765 18,238 12,583 9,528 103.75%
-
NP to SH 27,792 19,200 12,207 5,765 18,238 12,585 9,530 103.72%
-
Tax Rate 0.44% 0.33% 0.25% 0.19% 1.14% 0.74% 5.29% -
Total Cost 126,307 86,998 57,632 30,154 97,109 63,892 48,162 89.83%
-
Net Worth 103,618 103,556 95,192 92,351 86,847 81,283 78,482 20.28%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 4,200 2,798 2,799 - 2,801 - - -
Div Payout % 15.11% 14.58% 22.94% - 15.36% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 103,618 103,556 95,192 92,351 86,847 81,283 78,482 20.28%
NOSH 280,049 279,883 279,977 279,854 280,153 280,289 280,294 -0.05%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 18.04% 18.08% 17.48% 16.05% 15.81% 16.45% 16.52% -
ROE 26.82% 18.54% 12.82% 6.24% 21.00% 15.48% 12.14% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 55.03 37.94 24.95 12.83 41.17 27.28 20.58 92.30%
EPS 9.93 6.86 4.36 2.06 6.50 4.49 3.40 103.92%
DPS 1.50 1.00 1.00 0.00 1.00 0.00 0.00 -
NAPS 0.37 0.37 0.34 0.33 0.31 0.29 0.28 20.35%
Adjusted Per Share Value based on latest NOSH - 279,854
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 10.03 6.92 4.55 2.34 7.51 4.98 3.76 91.99%
EPS 1.81 1.25 0.79 0.38 1.19 0.82 0.62 103.86%
DPS 0.27 0.18 0.18 0.00 0.18 0.00 0.00 -
NAPS 0.0675 0.0674 0.062 0.0601 0.0566 0.0529 0.0511 20.32%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.22 1.28 1.50 1.72 1.82 1.74 1.75 -
P/RPS 2.22 3.37 6.01 13.40 4.42 6.38 8.50 -59.04%
P/EPS 12.29 18.66 34.40 83.50 27.96 38.75 51.47 -61.41%
EY 8.13 5.36 2.91 1.20 3.58 2.58 1.94 159.25%
DY 1.23 0.78 0.67 0.00 0.55 0.00 0.00 -
P/NAPS 3.30 3.46 4.41 5.21 5.87 6.00 6.25 -34.59%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 17/11/05 16/08/05 26/05/05 22/02/05 29/11/04 26/08/04 -
Price 1.42 1.24 1.45 1.36 1.82 1.73 1.68 -
P/RPS 2.58 3.27 5.81 10.60 4.42 6.34 8.16 -53.49%
P/EPS 14.31 18.08 33.26 66.02 27.96 38.53 49.41 -56.12%
EY 6.99 5.53 3.01 1.51 3.58 2.60 2.02 128.26%
DY 1.06 0.81 0.69 0.00 0.55 0.00 0.00 -
P/NAPS 3.84 3.35 4.26 4.12 5.87 5.97 6.00 -25.67%

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