[RGB] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 30.08%
YoY- 8.08%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 80,362 59,917 77,131 58,897 74,718 50,797 45,514 45.93%
PBT 11,609 6,101 12,908 9,794 9,083 7,447 7,919 28.95%
Tax -124 -210 -389 -255 -1,750 -7 -47 90.59%
NP 11,485 5,891 12,519 9,539 7,333 7,440 7,872 28.54%
-
NP to SH 11,467 5,891 12,519 9,539 7,333 7,440 7,872 28.41%
-
Tax Rate 1.07% 3.44% 3.01% 2.60% 19.27% 0.09% 0.59% -
Total Cost 68,877 54,026 64,612 49,358 67,385 43,357 37,642 49.43%
-
Net Worth 173,915 164,601 164,042 148,068 138,198 135,272 123,702 25.42%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 5,913 - - - 3,497 - 4,217 25.19%
Div Payout % 51.57% - - - 47.69% - 53.57% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 173,915 164,601 164,042 148,068 138,198 135,272 123,702 25.42%
NOSH 869,579 866,323 287,793 284,746 282,038 281,818 281,142 111.85%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 14.29% 9.83% 16.23% 16.20% 9.81% 14.65% 17.30% -
ROE 6.59% 3.58% 7.63% 6.44% 5.31% 5.50% 6.36% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 9.24 6.92 26.80 20.68 26.49 18.02 16.19 -31.12%
EPS 1.32 0.68 4.35 3.35 0.87 2.64 2.80 -39.34%
DPS 0.68 0.00 0.00 0.00 1.24 0.00 1.50 -40.90%
NAPS 0.20 0.19 0.57 0.52 0.49 0.48 0.44 -40.79%
Adjusted Per Share Value based on latest NOSH - 284,746
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 5.23 3.90 5.02 3.84 4.87 3.31 2.96 46.00%
EPS 0.75 0.38 0.82 0.62 0.48 0.48 0.51 29.22%
DPS 0.39 0.00 0.00 0.00 0.23 0.00 0.27 27.69%
NAPS 0.1132 0.1072 0.1068 0.0964 0.09 0.0881 0.0805 25.43%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.57 0.59 1.75 1.65 1.29 1.41 1.39 -
P/RPS 6.17 8.53 6.53 7.98 4.87 7.82 8.59 -19.74%
P/EPS 43.22 86.76 40.23 49.25 49.62 53.41 49.64 -8.79%
EY 2.31 1.15 2.49 2.03 2.02 1.87 2.01 9.69%
DY 1.19 0.00 0.00 0.00 0.96 0.00 1.08 6.66%
P/NAPS 2.85 3.11 3.07 3.17 2.63 2.94 3.16 -6.63%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 28/11/07 27/08/07 29/05/07 27/02/07 23/11/06 22/08/06 -
Price 0.48 0.57 1.63 1.66 1.42 1.30 1.41 -
P/RPS 5.19 8.24 6.08 8.03 5.36 7.21 8.71 -29.12%
P/EPS 36.40 83.82 37.47 49.55 54.62 49.24 50.36 -19.41%
EY 2.75 1.19 2.67 2.02 1.83 2.03 1.99 23.99%
DY 1.42 0.00 0.00 0.00 0.87 0.00 1.06 21.45%
P/NAPS 2.40 3.00 2.86 3.19 2.90 2.71 3.20 -17.40%

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