[RGB] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 346.42%
YoY--%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 235,588 177,408 143,676 123,644 23.97%
PBT 39,176 35,324 23,104 22,020 21.17%
Tax -1,020 -20 -44 -1,708 -15.78%
NP 38,156 35,304 23,060 20,312 23.38%
-
NP to SH 38,156 35,304 23,060 20,312 23.38%
-
Tax Rate 2.60% 0.06% 0.19% 7.76% -
Total Cost 197,432 142,104 120,616 103,332 24.08%
-
Net Worth 148,068 120,481 92,351 71,754 27.31%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 148,068 120,481 92,351 71,754 27.31%
NOSH 284,746 280,190 279,854 275,978 1.04%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 16.20% 19.90% 16.05% 16.43% -
ROE 25.77% 29.30% 24.97% 28.31% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 82.74 63.32 51.34 44.80 22.69%
EPS 13.40 12.60 8.24 7.36 22.10%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.43 0.33 0.26 25.99%
Adjusted Per Share Value based on latest NOSH - 275,978
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 15.34 11.55 9.36 8.05 23.97%
EPS 2.48 2.30 1.50 1.32 23.39%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.0964 0.0785 0.0601 0.0467 27.32%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.65 1.58 1.72 1.82 -
P/RPS 1.99 2.50 3.35 4.06 -21.15%
P/EPS 12.31 12.54 20.87 24.73 -20.74%
EY 8.12 7.97 4.79 4.04 26.19%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 3.17 3.67 5.21 7.00 -23.20%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 29/05/07 25/05/06 26/05/05 25/05/04 -
Price 1.66 1.34 1.36 1.71 -
P/RPS 2.01 2.12 2.65 3.82 -19.26%
P/EPS 12.39 10.63 16.50 23.23 -18.90%
EY 8.07 9.40 6.06 4.30 23.34%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 3.19 3.12 4.12 6.58 -21.44%

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