[RGB] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -52.94%
YoY- -20.82%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 84,689 43,636 80,362 59,917 77,131 58,897 74,718 8.71%
PBT 7,995 5,550 11,609 6,101 12,908 9,794 9,083 -8.16%
Tax -8 -32 -124 -210 -389 -255 -1,750 -97.25%
NP 7,987 5,518 11,485 5,891 12,519 9,539 7,333 5.86%
-
NP to SH 8,110 5,569 11,467 5,891 12,519 9,539 7,333 6.95%
-
Tax Rate 0.10% 0.58% 1.07% 3.44% 3.01% 2.60% 19.27% -
Total Cost 76,702 38,118 68,877 54,026 64,612 49,358 67,385 9.02%
-
Net Worth 183,129 174,031 173,915 164,601 164,042 148,068 138,198 20.66%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 5,913 - - - 3,497 -
Div Payout % - - 51.57% - - - 47.69% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 183,129 174,031 173,915 164,601 164,042 148,068 138,198 20.66%
NOSH 872,043 870,156 869,579 866,323 287,793 284,746 282,038 112.38%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 9.43% 12.65% 14.29% 9.83% 16.23% 16.20% 9.81% -
ROE 4.43% 3.20% 6.59% 3.58% 7.63% 6.44% 5.31% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 9.71 5.01 9.24 6.92 26.80 20.68 26.49 -48.81%
EPS 0.93 0.64 1.32 0.68 4.35 3.35 0.87 4.55%
DPS 0.00 0.00 0.68 0.00 0.00 0.00 1.24 -
NAPS 0.21 0.20 0.20 0.19 0.57 0.52 0.49 -43.18%
Adjusted Per Share Value based on latest NOSH - 866,323
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 5.51 2.84 5.23 3.90 5.02 3.84 4.87 8.58%
EPS 0.53 0.36 0.75 0.38 0.82 0.62 0.48 6.83%
DPS 0.00 0.00 0.39 0.00 0.00 0.00 0.23 -
NAPS 0.1192 0.1133 0.1132 0.1072 0.1068 0.0964 0.09 20.62%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.33 0.47 0.57 0.59 1.75 1.65 1.29 -
P/RPS 3.40 9.37 6.17 8.53 6.53 7.98 4.87 -21.31%
P/EPS 35.48 73.44 43.22 86.76 40.23 49.25 49.62 -20.05%
EY 2.82 1.36 2.31 1.15 2.49 2.03 2.02 24.93%
DY 0.00 0.00 1.19 0.00 0.00 0.00 0.96 -
P/NAPS 1.57 2.35 2.85 3.11 3.07 3.17 2.63 -29.12%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 29/05/08 25/02/08 28/11/07 27/08/07 29/05/07 27/02/07 -
Price 0.28 0.41 0.48 0.57 1.63 1.66 1.42 -
P/RPS 2.88 8.18 5.19 8.24 6.08 8.03 5.36 -33.93%
P/EPS 30.11 64.06 36.40 83.82 37.47 49.55 54.62 -32.79%
EY 3.32 1.56 2.75 1.19 2.67 2.02 1.83 48.80%
DY 0.00 0.00 1.42 0.00 0.00 0.00 0.87 -
P/NAPS 1.33 2.05 2.40 3.00 2.86 3.19 2.90 -40.55%

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