[RGB] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock

[RGB] RGB INTERNATIONAL BHD

Announcement Date

25-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- 19.96%

YoY- -43.45%

Quarter Report

Quarterly Report Q2 2010.pdf

Latest QR

Upcoming QR

RGB's Result

RGB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Annualized Quarter Result
Revenue	130,118	112,682	117,082	116,518	140,008	256,650	272,056	-11.55%
YoY %	15.47%	-3.76%	0.48%	-16.78%	-45.45%	-5.66%	-	-
Horiz. %	47.83%	41.42%	43.04%	42.83%	51.46%	94.34%	100.00%	-
PBT	8,148	1,430	-16,320	-61,814	-40,296	27,090	45,404	-24.87%
YoY %	469.79%	108.76%	73.60%	-53.40%	-248.75%	-40.34%	-	-
Horiz. %	17.95%	3.15%	-35.94%	-136.14%	-88.75%	59.66%	100.00%	-
Tax	-24	-20	-14	-50	-360	-80	-1,288	-48.47%
YoY %	-20.00%	-42.86%	72.00%	86.11%	-350.00%	93.79%	-	-
Horiz. %	1.86%	1.55%	1.09%	3.88%	27.95%	6.21%	100.00%	-
NP	8,124	1,410	-16,334	-61,864	-40,656	27,010	44,116	-24.55%
YoY %	476.17%	108.63%	73.60%	-52.16%	-250.52%	-38.78%	-	-
Horiz. %	18.42%	3.20%	-37.03%	-140.23%	-92.16%	61.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,542	1,198	-14,712	-56,748	-39,560	27,358	44,116	-23.92%
YoY %	613.02%	108.14%	74.07%	-43.45%	-244.60%	-37.99%	-	-
Horiz. %	19.36%	2.72%	-33.35%	-128.63%	-89.67%	62.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.29%	1.40%	-	-	-	0.30%	2.84%	-
YoY %	-79.29%	0.00%	-	-	-	-89.44%	-	-
Horiz. %	10.21%	49.30%	-	-	-	10.56%	100.00%	-
Total Cost	121,994	111,272	133,416	178,382	180,664	229,640	227,940	-9.88%
YoY %	9.64%	-16.60%	-25.21%	-1.26%	-21.33%	0.75%	-	-
Horiz. %	53.52%	48.82%	58.53%	78.26%	79.26%	100.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	69,259	59,899	87,689	114,411	156,845	182,967	163,074	-13.28%
YoY %	15.63%	-31.69%	-23.36%	-27.05%	-14.28%	12.20%	-	-
Horiz. %	42.47%	36.73%	53.77%	70.16%	96.18%	112.20%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	69,259	59,899	87,689	114,411	156,845	182,967	163,074	-13.28%
YoY %	15.63%	-31.69%	-23.36%	-27.05%	-14.28%	12.20%	-	-
Horiz. %	42.47%	36.73%	53.77%	70.16%	96.18%	112.20%	100.00%	-
NOSH	1,154,324	1,197,999	1,252,711	1,144,112	871,365	871,273	286,095	26.14%
YoY %	-3.65%	-4.37%	9.49%	31.30%	0.01%	204.54%	-	-
Horiz. %	403.48%	418.74%	437.87%	399.91%	304.57%	304.54%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	6.24%	1.25%	-13.95%	-53.09%	-29.04%	10.52%	16.22%	-
YoY %	399.20%	108.96%	73.72%	-82.82%	-376.05%	-35.14%	-	-
Horiz. %	38.47%	7.71%	-86.00%	-327.31%	-179.04%	64.86%	100.00%	-
ROE	12.33%	2.00%	-16.78%	-49.60%	-25.22%	14.95%	27.05%	-
YoY %	516.50%	111.92%	66.17%	-96.67%	-268.70%	-44.73%	-	-
Horiz. %	45.58%	7.39%	-62.03%	-183.36%	-93.23%	55.27%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	11.27	9.41	9.35	10.18	16.07	29.46	95.09	-29.89%
YoY %	19.77%	0.64%	-8.15%	-36.65%	-45.45%	-69.02%	-	-
Horiz. %	11.85%	9.90%	9.83%	10.71%	16.90%	30.98%	100.00%	-
EPS	0.74	0.10	-1.28	-4.96	-4.54	3.14	15.42	-39.68%
YoY %	640.00%	107.81%	74.19%	-9.25%	-244.59%	-79.64%	-	-
Horiz. %	4.80%	0.65%	-8.30%	-32.17%	-29.44%	20.36%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.06	0.05	0.07	0.10	0.18	0.21	0.57	-31.26%
YoY %	20.00%	-28.57%	-30.00%	-44.44%	-14.29%	-63.16%	-	-
Horiz. %	10.53%	8.77%	12.28%	17.54%	31.58%	36.84%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 1,145,053
RPS	8.47	7.34	7.62	7.59	9.12	16.71	17.71	-11.55%
YoY %	15.40%	-3.67%	0.40%	-16.78%	-45.42%	-5.65%	-	-
Horiz. %	47.83%	41.45%	43.03%	42.86%	51.50%	94.35%	100.00%	-
EPS	0.56	0.08	-0.96	-3.70	-2.58	1.78	2.87	-23.82%
YoY %	600.00%	108.33%	74.05%	-43.41%	-244.94%	-37.98%	-	-
Horiz. %	19.51%	2.79%	-33.45%	-128.92%	-89.90%	62.02%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.0451	0.039	0.0571	0.0745	0.1021	0.1191	0.1062	-13.29%
YoY %	15.64%	-31.70%	-23.36%	-27.03%	-14.27%	12.15%	-	-
Horiz. %	42.47%	36.72%	53.77%	70.15%	96.14%	112.15%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	0.11	0.08	0.09	0.08	0.17	0.33	1.75	-
P/RPS	0.98	0.85	0.96	0.79	1.06	1.12	1.84	-9.95%
YoY %	15.29%	-11.46%	21.52%	-25.47%	-5.36%	-39.13%	-	-
Horiz. %	53.26%	46.20%	52.17%	42.93%	57.61%	60.87%	100.00%	-
P/EPS	14.86	80.00	-7.66	-1.61	-3.74	10.51	11.35	4.58%
YoY %	-81.42%	1,144.39%	-375.78%	56.95%	-135.59%	-7.40%	-	-
Horiz. %	130.93%	704.85%	-67.49%	-14.19%	-32.95%	92.60%	100.00%	-
EY	6.73	1.25	-13.05	-62.00	-26.71	9.52	8.81	-4.38%
YoY %	438.40%	109.58%	78.95%	-132.12%	-380.57%	8.06%	-	-
Horiz. %	76.39%	14.19%	-148.13%	-703.75%	-303.18%	108.06%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.83	1.60	1.29	0.80	0.94	1.57	3.07	-8.25%
YoY %	14.38%	24.03%	61.25%	-14.89%	-40.13%	-48.86%	-	-
Horiz. %	59.61%	52.12%	42.02%	26.06%	30.62%	51.14%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	26/08/13	24/08/12	23/08/11	25/08/10	17/08/09	27/08/08	27/08/07	-
Price	0.13	0.08	0.06	0.08	0.19	0.28	1.63	-
P/RPS	1.15	0.85	0.64	0.79	1.18	0.95	1.71	-6.39%
YoY %	35.29%	32.81%	-18.99%	-33.05%	24.21%	-44.44%	-	-
Horiz. %	67.25%	49.71%	37.43%	46.20%	69.01%	55.56%	100.00%	-
P/EPS	17.57	80.00	-5.11	-1.61	-4.19	8.92	10.57	8.83%
YoY %	-78.04%	1,665.56%	-217.39%	61.58%	-146.97%	-15.61%	-	-
Horiz. %	166.23%	756.86%	-48.34%	-15.23%	-39.64%	84.39%	100.00%	-
EY	5.69	1.25	-19.57	-62.00	-23.89	11.21	9.46	-8.11%
YoY %	355.20%	106.39%	68.44%	-159.52%	-313.11%	18.50%	-	-
Horiz. %	60.15%	13.21%	-206.87%	-655.39%	-252.54%	118.50%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	2.17	1.60	0.86	0.80	1.06	1.33	2.86	-4.49%
YoY %	35.62%	86.05%	7.50%	-24.53%	-20.30%	-53.50%	-	-
Horiz. %	75.87%	55.94%	30.07%	27.97%	37.06%	46.50%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos