[RGB] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 23.21%
YoY- -139.63%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 170,202 104,816 70,004 35,576 227,809 180,988 128,325 20.65%
PBT -64,685 -26,840 -20,148 -2,357 -3,294 19,786 13,545 -
Tax -67 -489 -180 -168 -319 137 -40 40.90%
NP -64,752 -27,329 -20,328 -2,525 -3,613 19,923 13,505 -
-
NP to SH -62,032 -25,126 -19,780 -2,207 -2,874 19,899 13,679 -
-
Tax Rate - - - - - -0.69% 0.30% -
Total Cost 234,954 132,145 90,332 38,101 231,422 161,065 114,820 60.96%
-
Net Worth 120,129 152,007 156,845 185,387 174,181 200,735 182,967 -24.40%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 120,129 152,007 156,845 185,387 174,181 200,735 182,967 -24.40%
NOSH 924,073 894,163 871,365 882,800 870,909 872,763 871,273 3.98%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -38.04% -26.07% -29.04% -7.10% -1.59% 11.01% 10.52% -
ROE -51.64% -16.53% -12.61% -1.19% -1.65% 9.91% 7.48% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 18.42 11.72 8.03 4.03 26.16 20.74 14.73 16.02%
EPS -6.71 -2.81 -2.27 -0.25 -0.33 2.28 1.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.17 0.18 0.21 0.20 0.23 0.21 -27.30%
Adjusted Per Share Value based on latest NOSH - 882,800
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 10.99 6.77 4.52 2.30 14.71 11.69 8.29 20.61%
EPS -4.01 -1.62 -1.28 -0.14 -0.19 1.29 0.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0776 0.0982 0.1013 0.1197 0.1125 0.1297 0.1182 -24.40%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.17 0.17 0.17 0.10 0.16 0.23 0.33 -
P/RPS 0.92 1.45 2.12 2.48 0.61 1.11 2.24 -44.65%
P/EPS -2.53 -6.05 -7.49 -40.00 -48.48 10.09 21.02 -
EY -39.49 -16.53 -13.35 -2.50 -2.06 9.91 4.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.00 0.94 0.48 0.80 1.00 1.57 -11.34%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/01/10 17/08/09 28/05/09 31/03/09 24/11/08 27/08/08 -
Price 0.14 0.16 0.19 0.17 0.10 0.16 0.28 -
P/RPS 0.76 1.36 2.37 4.22 0.38 0.77 1.90 -45.62%
P/EPS -2.09 -5.69 -8.37 -68.00 -30.30 7.02 17.83 -
EY -47.95 -17.56 -11.95 -1.47 -3.30 14.25 5.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.94 1.06 0.81 0.50 0.70 1.33 -12.92%

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