[RGB] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -270.56%
YoY- -130.04%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 173,717 155,152 173,003 219,749 227,809 261,350 268,604 -25.15%
PBT -64,685 -49,920 -36,987 -11,201 -3,294 31,395 31,255 -
Tax -67 -945 -459 -455 -319 13 -374 -68.12%
NP -64,752 -50,865 -37,446 -11,656 -3,613 31,408 30,881 -
-
NP to SH -62,032 -47,899 -36,333 -10,650 -2,874 31,366 31,042 -
-
Tax Rate - - - - - -0.04% 1.20% -
Total Cost 238,469 206,017 210,449 231,405 231,422 229,942 237,723 0.20%
-
Net Worth 142,269 159,442 156,591 185,387 174,505 201,492 183,129 -15.45%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - 5,913 5,913 -
Div Payout % - - - - - 18.85% 19.05% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 142,269 159,442 156,591 185,387 174,505 201,492 183,129 -15.45%
NOSH 1,016,211 937,894 869,950 882,800 872,528 876,056 872,043 10.70%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -37.27% -32.78% -21.64% -5.30% -1.59% 12.02% 11.50% -
ROE -43.60% -30.04% -23.20% -5.74% -1.65% 15.57% 16.95% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 17.09 16.54 19.89 24.89 26.11 29.83 30.80 -32.40%
EPS -6.10 -5.11 -4.18 -1.21 -0.33 3.58 3.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.68 0.68 -
NAPS 0.14 0.17 0.18 0.21 0.20 0.23 0.21 -23.62%
Adjusted Per Share Value based on latest NOSH - 882,800
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 11.31 10.10 11.26 14.31 14.83 17.02 17.49 -25.16%
EPS -4.04 -3.12 -2.37 -0.69 -0.19 2.04 2.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.39 0.39 -
NAPS 0.0926 0.1038 0.102 0.1207 0.1136 0.1312 0.1192 -15.45%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.17 0.17 0.17 0.10 0.16 0.23 0.33 -
P/RPS 0.99 1.03 0.85 0.40 0.61 0.77 1.07 -5.03%
P/EPS -2.78 -3.33 -4.07 -8.29 -48.58 6.42 9.27 -
EY -35.91 -30.04 -24.57 -12.06 -2.06 15.57 10.79 -
DY 0.00 0.00 0.00 0.00 0.00 2.96 2.06 -
P/NAPS 1.21 1.00 0.94 0.48 0.80 1.00 1.57 -15.89%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/01/10 17/08/09 28/05/09 31/03/09 24/11/08 27/08/08 -
Price 0.14 0.16 0.19 0.17 0.10 0.16 0.28 -
P/RPS 0.82 0.97 0.96 0.68 0.38 0.54 0.91 -6.68%
P/EPS -2.29 -3.13 -4.55 -14.09 -30.36 4.47 7.87 -
EY -43.60 -31.92 -21.98 -7.10 -3.29 22.38 12.71 -
DY 0.00 0.00 0.00 0.00 0.00 4.25 2.43 -
P/NAPS 1.00 0.94 1.06 0.81 0.50 0.70 1.33 -17.27%

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