[RGB] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 87.67%
YoY--%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 136,028 89,866 69,843 57,690 33.09%
PBT 22,702 16,750 12,242 10,060 31.16%
Tax -644 -52 -31 -532 6.57%
NP 22,058 16,698 12,211 9,528 32.28%
-
NP to SH 22,058 16,698 12,207 9,530 32.27%
-
Tax Rate 2.84% 0.31% 0.25% 5.29% -
Total Cost 113,970 73,168 57,632 48,162 33.25%
-
Net Worth 163,074 123,481 95,192 78,482 27.60%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - 4,209 2,799 - -
Div Payout % - 25.21% 22.94% - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 163,074 123,481 95,192 78,482 27.60%
NOSH 286,095 280,638 279,977 280,294 0.68%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 16.22% 18.58% 17.48% 16.52% -
ROE 13.53% 13.52% 12.82% 12.14% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 47.55 32.02 24.95 20.58 32.20%
EPS 7.71 5.95 4.36 3.40 31.37%
DPS 0.00 1.50 1.00 0.00 -
NAPS 0.57 0.44 0.34 0.28 26.73%
Adjusted Per Share Value based on latest NOSH - 279,999
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 8.86 5.85 4.55 3.76 33.07%
EPS 1.44 1.09 0.79 0.62 32.43%
DPS 0.00 0.27 0.18 0.00 -
NAPS 0.1062 0.0804 0.062 0.0511 27.61%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.75 1.39 1.50 1.75 -
P/RPS 3.68 4.34 6.01 8.50 -24.34%
P/EPS 22.70 23.36 34.40 51.47 -23.88%
EY 4.41 4.28 2.91 1.94 31.48%
DY 0.00 1.08 0.67 0.00 -
P/NAPS 3.07 3.16 4.41 6.25 -21.09%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 27/08/07 22/08/06 16/08/05 26/08/04 -
Price 1.63 1.41 1.45 1.68 -
P/RPS 3.43 4.40 5.81 8.16 -25.09%
P/EPS 21.14 23.70 33.26 49.41 -24.64%
EY 4.73 4.22 3.01 2.02 32.79%
DY 0.00 1.06 0.69 0.00 -
P/NAPS 2.86 3.20 4.26 6.00 -21.88%

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