[RGB] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
25-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -31.83%
YoY- -252.71%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 158,457 169,360 173,717 155,152 173,003 219,749 227,809 -21.54%
PBT -75,444 -82,598 -64,685 -49,920 -36,987 -11,201 -3,294 711.13%
Tax 88 88 -67 -945 -459 -455 -319 -
NP -75,356 -82,510 -64,752 -50,865 -37,446 -11,656 -3,613 661.93%
-
NP to SH -70,626 -77,550 -62,032 -47,899 -36,333 -10,650 -2,874 750.22%
-
Tax Rate - - - - - - - -
Total Cost 233,813 251,870 238,469 206,017 210,449 231,405 231,422 0.68%
-
Net Worth 114,505 124,983 142,269 159,442 156,591 185,387 174,505 -24.54%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 114,505 124,983 142,269 159,442 156,591 185,387 174,505 -24.54%
NOSH 1,145,053 1,136,217 1,016,211 937,894 869,950 882,800 872,528 19.92%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -47.56% -48.72% -37.27% -32.78% -21.64% -5.30% -1.59% -
ROE -61.68% -62.05% -43.60% -30.04% -23.20% -5.74% -1.65% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 13.84 14.91 17.09 16.54 19.89 24.89 26.11 -34.57%
EPS -6.17 -6.83 -6.10 -5.11 -4.18 -1.21 -0.33 608.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.11 0.14 0.17 0.18 0.21 0.20 -37.08%
Adjusted Per Share Value based on latest NOSH - 937,894
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 10.32 11.03 11.31 10.10 11.26 14.31 14.83 -21.52%
EPS -4.60 -5.05 -4.04 -3.12 -2.37 -0.69 -0.19 741.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0746 0.0814 0.0926 0.1038 0.102 0.1207 0.1136 -24.50%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.08 0.11 0.17 0.17 0.17 0.10 0.16 -
P/RPS 0.58 0.74 0.99 1.03 0.85 0.40 0.61 -3.31%
P/EPS -1.30 -1.61 -2.78 -3.33 -4.07 -8.29 -48.58 -91.11%
EY -77.10 -62.05 -35.91 -30.04 -24.57 -12.06 -2.06 1026.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.00 1.21 1.00 0.94 0.48 0.80 0.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 26/05/10 25/02/10 25/01/10 17/08/09 28/05/09 31/03/09 -
Price 0.08 0.09 0.14 0.16 0.19 0.17 0.10 -
P/RPS 0.58 0.60 0.82 0.97 0.96 0.68 0.38 32.66%
P/EPS -1.30 -1.32 -2.29 -3.13 -4.55 -14.09 -30.36 -87.83%
EY -77.10 -75.84 -43.60 -31.92 -21.98 -7.10 -3.29 723.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.82 1.00 0.94 1.06 0.81 0.50 36.91%

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