[RGB] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -1.44%
YoY- -14.64%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 59,917 77,131 58,897 74,718 50,797 45,514 44,352 22.18%
PBT 6,101 12,908 9,794 9,083 7,447 7,919 8,831 -21.83%
Tax -210 -389 -255 -1,750 -7 -47 -5 1105.53%
NP 5,891 12,519 9,539 7,333 7,440 7,872 8,826 -23.60%
-
NP to SH 5,891 12,519 9,539 7,333 7,440 7,872 8,826 -23.60%
-
Tax Rate 3.44% 3.01% 2.60% 19.27% 0.09% 0.59% 0.06% -
Total Cost 54,026 64,612 49,358 67,385 43,357 37,642 35,526 32.20%
-
Net Worth 164,601 164,042 148,068 138,198 135,272 123,702 120,481 23.10%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 3,497 - 4,217 - -
Div Payout % - - - 47.69% - 53.57% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 164,601 164,042 148,068 138,198 135,272 123,702 120,481 23.10%
NOSH 866,323 287,793 284,746 282,038 281,818 281,142 280,190 112.08%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 9.83% 16.23% 16.20% 9.81% 14.65% 17.30% 19.90% -
ROE 3.58% 7.63% 6.44% 5.31% 5.50% 6.36% 7.33% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 6.92 26.80 20.68 26.49 18.02 16.19 15.83 -42.37%
EPS 0.68 4.35 3.35 0.87 2.64 2.80 3.15 -63.98%
DPS 0.00 0.00 0.00 1.24 0.00 1.50 0.00 -
NAPS 0.19 0.57 0.52 0.49 0.48 0.44 0.43 -41.95%
Adjusted Per Share Value based on latest NOSH - 282,038
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 3.90 5.02 3.84 4.87 3.31 2.96 2.89 22.09%
EPS 0.38 0.82 0.62 0.48 0.48 0.51 0.57 -23.66%
DPS 0.00 0.00 0.00 0.23 0.00 0.27 0.00 -
NAPS 0.1072 0.1068 0.0964 0.09 0.0881 0.0805 0.0785 23.06%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.59 1.75 1.65 1.29 1.41 1.39 1.58 -
P/RPS 8.53 6.53 7.98 4.87 7.82 8.59 9.98 -9.92%
P/EPS 86.76 40.23 49.25 49.62 53.41 49.64 50.16 44.04%
EY 1.15 2.49 2.03 2.02 1.87 2.01 1.99 -30.59%
DY 0.00 0.00 0.00 0.96 0.00 1.08 0.00 -
P/NAPS 3.11 3.07 3.17 2.63 2.94 3.16 3.67 -10.44%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 27/08/07 29/05/07 27/02/07 23/11/06 22/08/06 25/05/06 -
Price 0.57 1.63 1.66 1.42 1.30 1.41 1.34 -
P/RPS 8.24 6.08 8.03 5.36 7.21 8.71 8.47 -1.81%
P/EPS 83.82 37.47 49.55 54.62 49.24 50.36 42.54 57.10%
EY 1.19 2.67 2.02 1.83 2.03 1.99 2.35 -36.44%
DY 0.00 0.00 0.00 0.87 0.00 1.06 0.00 -
P/NAPS 3.00 2.86 3.19 2.90 2.71 3.20 3.12 -2.57%

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