[RGB] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 27.08%
YoY- 52.15%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 118,211 149,952 158,896 154,684 158,614 161,120 158,457 -17.70%
PBT -32,808 -34,589 -36,722 -43,456 -59,469 -76,178 -75,444 -42.51%
Tax -87 613 581 573 563 360 88 -
NP -32,895 -33,976 -36,141 -42,883 -58,906 -75,818 -75,356 -42.36%
-
NP to SH -30,747 -31,464 -29,866 -37,105 -50,884 -68,621 -70,626 -42.47%
-
Tax Rate - - - - - - - -
Total Cost 151,106 183,928 195,037 197,567 217,520 236,938 233,813 -25.19%
-
Net Worth 57,456 80,695 88,874 84,063 80,803 103,686 114,505 -36.77%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 57,456 80,695 88,874 84,063 80,803 103,686 114,505 -36.77%
NOSH 1,149,130 1,152,790 1,269,629 1,200,909 1,154,337 1,152,068 1,145,053 0.23%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -27.83% -22.66% -22.75% -27.72% -37.14% -47.06% -47.56% -
ROE -53.51% -38.99% -33.60% -44.14% -62.97% -66.18% -61.68% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 10.29 13.01 12.52 12.88 13.74 13.99 13.84 -17.88%
EPS -2.68 -2.73 -2.35 -3.09 -4.41 -5.96 -6.17 -42.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.07 0.07 0.07 0.07 0.09 0.10 -36.92%
Adjusted Per Share Value based on latest NOSH - 1,200,909
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 7.70 9.76 10.35 10.07 10.33 10.49 10.32 -17.69%
EPS -2.00 -2.05 -1.94 -2.42 -3.31 -4.47 -4.60 -42.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0374 0.0525 0.0579 0.0547 0.0526 0.0675 0.0746 -36.81%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.08 0.06 0.09 0.11 0.06 0.06 0.08 -
P/RPS 0.78 0.46 0.72 0.85 0.44 0.43 0.58 21.77%
P/EPS -2.99 -2.20 -3.83 -3.56 -1.36 -1.01 -1.30 73.97%
EY -33.45 -45.49 -26.14 -28.09 -73.47 -99.27 -77.10 -42.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 0.86 1.29 1.57 0.86 0.67 0.80 58.53%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 22/11/11 23/08/11 25/05/11 28/02/11 26/11/10 25/08/10 -
Price 0.09 0.08 0.06 0.09 0.09 0.06 0.08 -
P/RPS 0.87 0.62 0.48 0.70 0.65 0.43 0.58 30.94%
P/EPS -3.36 -2.93 -2.55 -2.91 -2.04 -1.01 -1.30 88.00%
EY -29.73 -34.12 -39.21 -34.33 -48.98 -99.27 -77.10 -46.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.14 0.86 1.29 1.29 0.67 0.80 71.45%

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