[RGB] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 19.51%
YoY- 57.71%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 119,013 118,211 149,952 158,896 154,684 158,614 161,120 -18.27%
PBT -28,316 -32,808 -34,589 -36,722 -43,456 -59,469 -76,178 -48.27%
Tax -87 -87 613 581 573 563 360 -
NP -28,403 -32,895 -33,976 -36,141 -42,883 -58,906 -75,818 -48.00%
-
NP to SH -26,677 -30,747 -31,464 -29,866 -37,105 -50,884 -68,621 -46.70%
-
Tax Rate - - - - - - - -
Total Cost 147,416 151,106 183,928 195,037 197,567 217,520 236,938 -27.09%
-
Net Worth 62,000 57,456 80,695 88,874 84,063 80,803 103,686 -29.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 62,000 57,456 80,695 88,874 84,063 80,803 103,686 -29.00%
NOSH 1,240,000 1,149,130 1,152,790 1,269,629 1,200,909 1,154,337 1,152,068 5.02%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -23.87% -27.83% -22.66% -22.75% -27.72% -37.14% -47.06% -
ROE -43.03% -53.51% -38.99% -33.60% -44.14% -62.97% -66.18% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 9.60 10.29 13.01 12.52 12.88 13.74 13.99 -22.18%
EPS -2.15 -2.68 -2.73 -2.35 -3.09 -4.41 -5.96 -49.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.05 0.07 0.07 0.07 0.07 0.09 -32.39%
Adjusted Per Share Value based on latest NOSH - 1,269,629
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 7.75 7.70 9.76 10.35 10.07 10.33 10.49 -18.26%
EPS -1.74 -2.00 -2.05 -1.94 -2.42 -3.31 -4.47 -46.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0404 0.0374 0.0525 0.0579 0.0547 0.0526 0.0675 -28.95%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.08 0.08 0.06 0.09 0.11 0.06 0.06 -
P/RPS 0.83 0.78 0.46 0.72 0.85 0.44 0.43 54.96%
P/EPS -3.72 -2.99 -2.20 -3.83 -3.56 -1.36 -1.01 138.30%
EY -26.89 -33.45 -45.49 -26.14 -28.09 -73.47 -99.27 -58.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.60 0.86 1.29 1.57 0.86 0.67 78.56%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 28/02/12 22/11/11 23/08/11 25/05/11 28/02/11 26/11/10 -
Price 0.08 0.09 0.08 0.06 0.09 0.09 0.06 -
P/RPS 0.83 0.87 0.62 0.48 0.70 0.65 0.43 54.96%
P/EPS -3.72 -3.36 -2.93 -2.55 -2.91 -2.04 -1.01 138.30%
EY -26.89 -29.73 -34.12 -39.21 -34.33 -48.98 -99.27 -58.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.80 1.14 0.86 1.29 1.29 0.67 78.56%

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