[RGB] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
16-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 5.87%
YoY- 28.09%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 256,650 272,056 179,732 139,686 115,380 22.10%
PBT 27,090 45,404 33,500 24,484 20,120 7.71%
Tax -80 -1,288 -104 -62 -1,064 -47.61%
NP 27,010 44,116 33,396 24,422 19,056 9.10%
-
NP to SH 27,358 44,116 33,396 24,414 19,060 9.44%
-
Tax Rate 0.30% 2.84% 0.31% 0.25% 5.29% -
Total Cost 229,640 227,940 146,336 115,264 96,324 24.24%
-
Net Worth 182,967 163,074 123,481 95,192 78,482 23.54%
Dividend
30/06/08 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
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 182,967 163,074 123,481 95,192 78,482 23.54%
NOSH 871,273 286,095 280,638 279,977 280,294 32.75%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 10.52% 16.22% 18.58% 17.48% 16.52% -
ROE 14.95% 27.05% 27.05% 25.65% 24.29% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 29.46 95.09 64.04 49.89 41.16 -8.01%
EPS 3.14 15.42 11.90 8.72 6.80 -17.55%
DPS 0.00 0.00 3.00 2.00 0.00 -
NAPS 0.21 0.57 0.44 0.34 0.28 -6.93%
Adjusted Per Share Value based on latest NOSH - 280,086
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 16.58 17.57 11.61 9.02 7.45 22.12%
EPS 1.77 2.85 2.16 1.58 1.23 9.51%
DPS 0.00 0.00 0.54 0.36 0.00 -
NAPS 0.1182 0.1053 0.0798 0.0615 0.0507 23.54%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.33 1.75 1.39 1.50 1.75 -
P/RPS 1.12 1.84 2.17 3.01 4.25 -28.33%
P/EPS 10.51 11.35 11.68 17.20 25.74 -20.05%
EY 9.52 8.81 8.56 5.81 3.89 25.05%
DY 0.00 0.00 2.16 1.33 0.00 -
P/NAPS 1.57 3.07 3.16 4.41 6.25 -29.18%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 27/08/08 27/08/07 22/08/06 16/08/05 26/08/04 -
Price 0.28 1.63 1.41 1.45 1.68 -
P/RPS 0.95 1.71 2.20 2.91 4.08 -30.51%
P/EPS 8.92 10.57 11.85 16.63 24.71 -22.47%
EY 11.21 9.46 8.44 6.01 4.05 28.96%
DY 0.00 0.00 2.13 1.38 0.00 -
P/NAPS 1.33 2.86 3.20 4.26 6.00 -31.36%

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