[RGB] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
17-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -796.24%
YoY- -244.6%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 56,341 58,541 58,259 70,004 128,325 136,028 89,866 -7.47%
PBT 715 -8,160 -30,907 -20,148 13,545 22,702 16,750 -40.85%
Tax -10 -7 -25 -180 -40 -644 -52 -24.00%
NP 705 -8,167 -30,932 -20,328 13,505 22,058 16,698 -40.96%
-
NP to SH 599 -7,356 -28,374 -19,780 13,679 22,058 16,698 -42.54%
-
Tax Rate 1.40% - - - 0.30% 2.84% 0.31% -
Total Cost 55,636 66,708 89,191 90,332 114,820 113,970 73,168 -4.45%
-
Net Worth 59,899 87,689 114,411 156,845 182,967 163,074 123,481 -11.34%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - 4,209 -
Div Payout % - - - - - - 25.21% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 59,899 87,689 114,411 156,845 182,967 163,074 123,481 -11.34%
NOSH 1,197,999 1,252,711 1,144,112 871,365 871,273 286,095 280,638 27.33%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 1.25% -13.95% -53.09% -29.04% 10.52% 16.22% 18.58% -
ROE 1.00% -8.39% -24.80% -12.61% 7.48% 13.53% 13.52% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 4.70 4.67 5.09 8.03 14.73 47.55 32.02 -27.34%
EPS 0.05 -0.64 -2.48 -2.27 1.57 7.71 5.95 -54.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 0.05 0.07 0.10 0.18 0.21 0.57 0.44 -30.38%
Adjusted Per Share Value based on latest NOSH - 869,950
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 3.67 3.81 3.79 4.56 8.36 8.86 5.85 -7.47%
EPS 0.04 -0.48 -1.85 -1.29 0.89 1.44 1.09 -42.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.27 -
NAPS 0.039 0.0571 0.0745 0.1021 0.1191 0.1062 0.0804 -11.34%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.08 0.09 0.08 0.17 0.33 1.75 1.39 -
P/RPS 1.70 1.93 1.57 2.12 2.24 3.68 4.34 -14.44%
P/EPS 160.00 -15.33 -3.23 -7.49 21.02 22.70 23.36 37.76%
EY 0.63 -6.52 -31.00 -13.35 4.76 4.41 4.28 -27.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.08 -
P/NAPS 1.60 1.29 0.80 0.94 1.57 3.07 3.16 -10.71%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 24/08/12 23/08/11 25/08/10 17/08/09 27/08/08 27/08/07 22/08/06 -
Price 0.08 0.06 0.08 0.19 0.28 1.63 1.41 -
P/RPS 1.70 1.28 1.57 2.37 1.90 3.43 4.40 -14.64%
P/EPS 160.00 -10.22 -3.23 -8.37 17.83 21.14 23.70 37.43%
EY 0.63 -9.79 -31.00 -11.95 5.61 4.73 4.22 -27.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.06 -
P/NAPS 1.60 0.86 0.80 1.06 1.33 2.86 3.20 -10.90%

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