[RGB] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -6.16%
YoY--%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 272,056 179,732 139,686 115,380 33.09%
PBT 45,404 33,500 24,484 20,120 31.16%
Tax -1,288 -104 -62 -1,064 6.57%
NP 44,116 33,396 24,422 19,056 32.28%
-
NP to SH 44,116 33,396 24,414 19,060 32.27%
-
Tax Rate 2.84% 0.31% 0.25% 5.29% -
Total Cost 227,940 146,336 115,264 96,324 33.25%
-
Net Worth 163,074 123,481 95,192 78,482 27.60%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - 8,419 5,599 - -
Div Payout % - 25.21% 22.94% - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 163,074 123,481 95,192 78,482 27.60%
NOSH 286,095 280,638 279,977 280,294 0.68%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 16.22% 18.58% 17.48% 16.52% -
ROE 27.05% 27.05% 25.65% 24.29% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 95.09 64.04 49.89 41.16 32.19%
EPS 15.42 11.90 8.72 6.80 31.37%
DPS 0.00 3.00 2.00 0.00 -
NAPS 0.57 0.44 0.34 0.28 26.73%
Adjusted Per Share Value based on latest NOSH - 279,999
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 17.71 11.70 9.10 7.51 33.10%
EPS 2.87 2.17 1.59 1.24 32.27%
DPS 0.00 0.55 0.36 0.00 -
NAPS 0.1062 0.0804 0.062 0.0511 27.61%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.75 1.39 1.50 1.75 -
P/RPS 1.84 2.17 3.01 4.25 -24.34%
P/EPS 11.35 11.68 17.20 25.74 -23.88%
EY 8.81 8.56 5.81 3.89 31.32%
DY 0.00 2.16 1.33 0.00 -
P/NAPS 3.07 3.16 4.41 6.25 -21.09%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 27/08/07 22/08/06 16/08/05 26/08/04 -
Price 1.63 1.41 1.45 1.68 -
P/RPS 1.71 2.20 2.91 4.08 -25.16%
P/EPS 10.57 11.85 16.63 24.71 -24.65%
EY 9.46 8.44 6.01 4.05 32.68%
DY 0.00 2.13 1.38 0.00 -
P/NAPS 2.86 3.20 4.26 6.00 -21.88%

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