[RGB] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 6.79%
YoY- 74.07%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 193,762 130,118 112,682 117,082 116,518 140,008 256,650 -4.57%
PBT 19,908 8,148 1,430 -16,320 -61,814 -40,296 27,090 -5.00%
Tax -1,588 -24 -20 -14 -50 -360 -80 64.51%
NP 18,320 8,124 1,410 -16,334 -61,864 -40,656 27,010 -6.26%
-
NP to SH 18,504 8,542 1,198 -14,712 -56,748 -39,560 27,358 -6.30%
-
Tax Rate 7.98% 0.29% 1.40% - - - 0.30% -
Total Cost 175,442 121,994 111,272 133,416 178,382 180,664 229,640 -4.38%
-
Net Worth 80,954 69,259 59,899 87,689 114,411 156,845 182,967 -12.70%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 1,156 - - - - - - -
Div Payout % 6.25% - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 80,954 69,259 59,899 87,689 114,411 156,845 182,967 -12.70%
NOSH 1,156,499 1,154,324 1,197,999 1,252,711 1,144,112 871,365 871,273 4.83%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 9.45% 6.24% 1.25% -13.95% -53.09% -29.04% 10.52% -
ROE 22.86% 12.33% 2.00% -16.78% -49.60% -25.22% 14.95% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 16.75 11.27 9.41 9.35 10.18 16.07 29.46 -8.97%
EPS 1.60 0.74 0.10 -1.28 -4.96 -4.54 3.14 -10.62%
DPS 0.10 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.06 0.05 0.07 0.10 0.18 0.21 -16.72%
Adjusted Per Share Value based on latest NOSH - 1,269,629
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 12.62 8.47 7.34 7.62 7.59 9.12 16.71 -4.56%
EPS 1.20 0.56 0.08 -0.96 -3.70 -2.58 1.78 -6.35%
DPS 0.08 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0527 0.0451 0.039 0.0571 0.0745 0.1021 0.1191 -12.70%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.11 0.11 0.08 0.09 0.08 0.17 0.33 -
P/RPS 0.66 0.98 0.85 0.96 0.79 1.06 1.12 -8.43%
P/EPS 6.87 14.86 80.00 -7.66 -1.61 -3.74 10.51 -6.83%
EY 14.55 6.73 1.25 -13.05 -62.00 -26.71 9.52 7.32%
DY 0.91 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.83 1.60 1.29 0.80 0.94 1.57 0.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 25/08/14 26/08/13 24/08/12 23/08/11 25/08/10 17/08/09 27/08/08 -
Price 0.13 0.13 0.08 0.06 0.08 0.19 0.28 -
P/RPS 0.78 1.15 0.85 0.64 0.79 1.18 0.95 -3.23%
P/EPS 8.13 17.57 80.00 -5.11 -1.61 -4.19 8.92 -1.53%
EY 12.31 5.69 1.25 -19.57 -62.00 -23.89 11.21 1.57%
DY 0.77 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 2.17 1.60 0.86 0.80 1.06 1.33 5.74%

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