[RGB] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 21.25%
YoY- 8.08%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 124,876 142,304 174,544 235,588 177,408 143,676 123,644 0.16%
PBT -81,080 -9,428 22,200 39,176 35,324 23,104 22,020 -
Tax -52 -672 -128 -1,020 -20 -44 -1,708 -44.10%
NP -81,132 -10,100 22,072 38,156 35,304 23,060 20,312 -
-
NP to SH -70,900 -8,828 22,276 38,156 35,304 23,060 20,312 -
-
Tax Rate - - 0.58% 2.60% 0.06% 0.19% 7.76% -
Total Cost 206,008 152,404 152,472 197,432 142,104 120,616 103,332 12.18%
-
Net Worth 124,983 185,387 174,031 148,068 120,481 92,351 71,754 9.68%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 124,983 185,387 174,031 148,068 120,481 92,351 71,754 9.68%
NOSH 1,136,217 882,800 870,156 284,746 280,190 279,854 275,978 26.58%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin -64.97% -7.10% 12.65% 16.20% 19.90% 16.05% 16.43% -
ROE -56.73% -4.76% 12.80% 25.77% 29.30% 24.97% 28.31% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 10.99 16.12 20.06 82.74 63.32 51.34 44.80 -20.87%
EPS -6.24 -1.00 2.56 13.40 12.60 8.24 7.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.21 0.20 0.52 0.43 0.33 0.26 -13.35%
Adjusted Per Share Value based on latest NOSH - 284,746
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 8.13 9.27 11.37 15.34 11.55 9.36 8.05 0.16%
EPS -4.62 -0.57 1.45 2.48 2.30 1.50 1.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0814 0.1207 0.1133 0.0964 0.0785 0.0601 0.0467 9.69%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.11 0.10 0.47 1.65 1.58 1.72 1.82 -
P/RPS 1.00 0.62 2.34 1.99 2.50 3.35 4.06 -20.81%
P/EPS -1.76 -10.00 18.36 12.31 12.54 20.87 24.73 -
EY -56.73 -10.00 5.45 8.12 7.97 4.79 4.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.48 2.35 3.17 3.67 5.21 7.00 -27.68%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/05/10 28/05/09 29/05/08 29/05/07 25/05/06 26/05/05 25/05/04 -
Price 0.09 0.17 0.41 1.66 1.34 1.36 1.71 -
P/RPS 0.82 1.05 2.04 2.01 2.12 2.65 3.82 -22.61%
P/EPS -1.44 -17.00 16.02 12.39 10.63 16.50 23.23 -
EY -69.33 -5.88 6.24 8.07 9.40 6.06 4.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.81 2.05 3.19 3.12 4.12 6.58 -29.31%

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