[RGB] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
25-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 15.32%
YoY- -226.27%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 150,681 116,096 127,645 139,754 241,317 261,260 187,550 -3.57%
PBT 3,030 -17,937 -51,110 -35,786 26,381 38,404 32,262 -32.55%
Tax -128 -16 -82 -652 182 -1,138 -78 8.59%
NP 2,902 -17,953 -51,193 -36,438 26,564 37,265 32,184 -33.01%
-
NP to SH 2,805 -16,393 -42,286 -33,501 26,532 37,265 32,184 -33.38%
-
Tax Rate 4.22% - - - -0.69% 2.96% 0.24% -
Total Cost 147,778 134,049 178,838 176,193 214,753 223,994 155,366 -0.83%
-
Net Worth 58,444 80,781 103,045 152,007 200,735 163,394 134,880 -12.99%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - 5,620 -
Div Payout % - - - - - - 17.46% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 58,444 80,781 103,045 152,007 200,735 163,394 134,880 -12.99%
NOSH 1,168,888 1,154,018 1,144,945 894,163 872,763 859,969 281,001 26.78%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 1.93% -15.46% -40.11% -26.07% 11.01% 14.26% 17.16% -
ROE 4.80% -20.29% -41.04% -22.04% 13.22% 22.81% 23.86% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 12.89 10.06 11.15 15.63 27.65 30.38 66.74 -23.95%
EPS 0.24 -1.43 -3.69 -3.75 3.04 4.33 11.45 -47.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.05 0.07 0.09 0.17 0.23 0.19 0.48 -31.38%
Adjusted Per Share Value based on latest NOSH - 937,894
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 9.81 7.56 8.31 9.10 15.71 17.01 12.21 -3.57%
EPS 0.18 -1.07 -2.75 -2.18 1.73 2.43 2.10 -33.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.37 -
NAPS 0.0381 0.0526 0.0671 0.099 0.1307 0.1064 0.0878 -12.97%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.08 0.06 0.06 0.17 0.23 0.59 1.41 -
P/RPS 0.62 0.60 0.54 1.09 0.83 1.94 2.11 -18.44%
P/EPS 33.33 -4.22 -1.62 -4.54 7.57 13.62 12.31 18.04%
EY 3.00 -23.68 -61.56 -22.04 13.22 7.34 8.12 -15.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.42 -
P/NAPS 1.60 0.86 0.67 1.00 1.00 3.11 2.94 -9.63%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 22/11/11 26/11/10 25/01/10 24/11/08 28/11/07 23/11/06 -
Price 0.09 0.08 0.06 0.16 0.16 0.57 1.30 -
P/RPS 0.70 0.80 0.54 1.02 0.58 1.88 1.95 -15.68%
P/EPS 37.50 -5.63 -1.62 -4.27 5.26 13.15 11.35 22.01%
EY 2.67 -17.76 -61.56 -23.42 19.00 7.60 8.81 -18.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.54 -
P/NAPS 1.80 1.14 0.67 0.94 0.70 3.00 2.71 -6.58%

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