[RGB] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 46.24%
YoY--%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 120,355 115,347 111,952 93,167 66,388 35,477 0 -
PBT 18,720 18,449 17,373 14,756 10,201 4,696 0 -
Tax 205 -211 -238 -676 -573 -146 0 -
NP 18,925 18,238 17,135 14,080 9,628 4,550 0 -
-
NP to SH 18,925 18,238 17,135 14,080 9,628 4,550 0 -
-
Tax Rate -1.10% 1.14% 1.37% 4.58% 5.62% 3.11% - -
Total Cost 101,430 97,109 94,817 79,087 56,760 30,927 0 -
-
Net Worth 92,351 86,753 81,279 78,399 71,754 9,454 0 -
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 2,798 2,798 - - - - - -
Div Payout % 14.79% 15.34% - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 92,351 86,753 81,279 78,399 71,754 9,454 0 -
NOSH 279,854 279,851 280,275 279,999 275,978 59,090 0 -
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 15.72% 15.81% 15.31% 15.11% 14.50% 12.83% 0.00% -
ROE 20.49% 21.02% 21.08% 17.96% 13.42% 48.13% 0.00% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 43.01 41.22 39.94 33.27 24.06 60.04 0.00 -
EPS 6.76 6.52 6.11 5.03 3.49 7.70 0.00 -
DPS 1.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.31 0.29 0.28 0.26 0.16 0.00 -
Adjusted Per Share Value based on latest NOSH - 279,999
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 7.84 7.51 7.29 6.07 4.32 2.31 0.00 -
EPS 1.23 1.19 1.12 0.92 0.63 0.30 0.00 -
DPS 0.18 0.18 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0601 0.0565 0.0529 0.051 0.0467 0.0062 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 - - -
Price 1.72 1.82 1.74 1.75 1.82 0.00 0.00 -
P/RPS 4.00 4.42 4.36 5.26 7.57 0.00 0.00 -
P/EPS 25.43 27.93 28.46 34.80 52.17 0.00 0.00 -
EY 3.93 3.58 3.51 2.87 1.92 0.00 0.00 -
DY 0.58 0.55 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.21 5.87 6.00 6.25 7.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 22/02/05 29/11/04 - - - - -
Price 1.36 1.82 1.73 0.00 0.00 0.00 0.00 -
P/RPS 3.16 4.42 4.33 0.00 0.00 0.00 0.00 -
P/EPS 20.11 27.93 28.30 0.00 0.00 0.00 0.00 -
EY 4.97 3.58 3.53 0.00 0.00 0.00 0.00 -
DY 0.74 0.55 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.12 5.87 5.97 0.00 0.00 0.00 0.00 -

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