[RGB] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -68.24%
YoY- 53.1%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 215,380 140,663 89,866 44,352 154,099 106,198 69,843 111.42%
PBT 33,279 24,197 16,750 8,831 27,916 19,263 12,242 94.42%
Tax -1,809 -59 -52 -5 -124 -63 -31 1393.37%
NP 31,470 24,138 16,698 8,826 27,792 19,200 12,211 87.64%
-
NP to SH 31,470 24,138 16,698 8,826 27,792 19,200 12,207 87.69%
-
Tax Rate 5.44% 0.24% 0.31% 0.06% 0.44% 0.33% 0.25% -
Total Cost 183,910 116,525 73,168 35,526 126,307 86,998 57,632 116.29%
-
Net Worth 137,804 134,880 123,481 120,481 103,618 103,556 95,192 27.88%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 4,780 4,215 4,209 - 4,200 2,798 2,799 42.73%
Div Payout % 15.19% 17.46% 25.21% - 15.11% 14.58% 22.94% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 137,804 134,880 123,481 120,481 103,618 103,556 95,192 27.88%
NOSH 281,233 281,001 280,638 280,190 280,049 279,883 279,977 0.29%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 14.61% 17.16% 18.58% 19.90% 18.04% 18.08% 17.48% -
ROE 22.84% 17.90% 13.52% 7.33% 26.82% 18.54% 12.82% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 76.58 50.06 32.02 15.83 55.03 37.94 24.95 110.77%
EPS 11.19 8.59 5.95 3.15 9.93 6.86 4.36 87.13%
DPS 1.70 1.50 1.50 0.00 1.50 1.00 1.00 42.30%
NAPS 0.49 0.48 0.44 0.43 0.37 0.37 0.34 27.50%
Adjusted Per Share Value based on latest NOSH - 280,190
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 14.02 9.16 5.85 2.89 10.03 6.92 4.55 111.31%
EPS 2.05 1.57 1.09 0.57 1.81 1.25 0.79 88.50%
DPS 0.31 0.27 0.27 0.00 0.27 0.18 0.18 43.53%
NAPS 0.0897 0.0878 0.0804 0.0785 0.0675 0.0674 0.062 27.83%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.29 1.41 1.39 1.58 1.22 1.28 1.50 -
P/RPS 1.68 2.82 4.34 9.98 2.22 3.37 6.01 -57.14%
P/EPS 11.53 16.41 23.36 50.16 12.29 18.66 34.40 -51.65%
EY 8.67 6.09 4.28 1.99 8.13 5.36 2.91 106.64%
DY 1.32 1.06 1.08 0.00 1.23 0.78 0.67 56.96%
P/NAPS 2.63 2.94 3.16 3.67 3.30 3.46 4.41 -29.08%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 23/11/06 22/08/06 25/05/06 27/02/06 17/11/05 16/08/05 -
Price 1.42 1.30 1.41 1.34 1.42 1.24 1.45 -
P/RPS 1.85 2.60 4.40 8.47 2.58 3.27 5.81 -53.27%
P/EPS 12.69 15.13 23.70 42.54 14.31 18.08 33.26 -47.30%
EY 7.88 6.61 4.22 2.35 6.99 5.53 3.01 89.61%
DY 1.20 1.15 1.06 0.00 1.06 0.81 0.69 44.47%
P/NAPS 2.90 2.71 3.20 3.12 3.84 3.35 4.26 -22.56%

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