[RGB] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -29.51%
YoY- -2058.39%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 161,120 158,457 169,360 173,717 155,152 173,003 219,749 -18.67%
PBT -76,178 -75,444 -82,598 -64,685 -49,920 -36,987 -11,201 258.54%
Tax 360 88 88 -67 -945 -459 -455 -
NP -75,818 -75,356 -82,510 -64,752 -50,865 -37,446 -11,656 248.05%
-
NP to SH -68,621 -70,626 -77,550 -62,032 -47,899 -36,333 -10,650 245.86%
-
Tax Rate - - - - - - - -
Total Cost 236,938 233,813 251,870 238,469 206,017 210,449 231,405 1.58%
-
Net Worth 103,686 114,505 124,983 142,269 159,442 156,591 185,387 -32.09%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 103,686 114,505 124,983 142,269 159,442 156,591 185,387 -32.09%
NOSH 1,152,068 1,145,053 1,136,217 1,016,211 937,894 869,950 882,800 19.40%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -47.06% -47.56% -48.72% -37.27% -32.78% -21.64% -5.30% -
ROE -66.18% -61.68% -62.05% -43.60% -30.04% -23.20% -5.74% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 13.99 13.84 14.91 17.09 16.54 19.89 24.89 -31.86%
EPS -5.96 -6.17 -6.83 -6.10 -5.11 -4.18 -1.21 189.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.10 0.11 0.14 0.17 0.18 0.21 -43.12%
Adjusted Per Share Value based on latest NOSH - 1,016,211
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 10.49 10.32 11.03 11.31 10.10 11.26 14.31 -18.68%
EPS -4.47 -4.60 -5.05 -4.04 -3.12 -2.37 -0.69 247.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0675 0.0746 0.0814 0.0926 0.1038 0.102 0.1207 -32.09%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.06 0.08 0.11 0.17 0.17 0.17 0.10 -
P/RPS 0.43 0.58 0.74 0.99 1.03 0.85 0.40 4.93%
P/EPS -1.01 -1.30 -1.61 -2.78 -3.33 -4.07 -8.29 -75.39%
EY -99.27 -77.10 -62.05 -35.91 -30.04 -24.57 -12.06 307.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.80 1.00 1.21 1.00 0.94 0.48 24.87%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 25/08/10 26/05/10 25/02/10 25/01/10 17/08/09 28/05/09 -
Price 0.06 0.08 0.09 0.14 0.16 0.19 0.17 -
P/RPS 0.43 0.58 0.60 0.82 0.97 0.96 0.68 -26.30%
P/EPS -1.01 -1.30 -1.32 -2.29 -3.13 -4.55 -14.09 -82.71%
EY -99.27 -77.10 -75.84 -43.60 -31.92 -21.98 -7.10 479.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.80 0.82 1.00 0.94 1.06 0.81 -11.87%

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