[RGB] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 32.06%
YoY--%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 195,945 140,663 106,198 76,475 36.83%
PBT 28,803 24,197 19,263 12,677 31.46%
Tax -854 -59 -63 -94 108.66%
NP 27,949 24,138 19,200 12,583 30.47%
-
NP to SH 27,949 24,138 19,200 12,585 30.46%
-
Tax Rate 2.96% 0.24% 0.33% 0.74% -
Total Cost 167,996 116,525 86,998 63,892 38.02%
-
Net Worth 163,394 134,880 103,556 81,283 26.20%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - 4,215 2,798 - -
Div Payout % - 17.46% 14.58% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 163,394 134,880 103,556 81,283 26.20%
NOSH 859,969 281,001 279,883 280,289 45.30%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 14.26% 17.16% 18.08% 16.45% -
ROE 17.11% 17.90% 18.54% 15.48% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 22.79 50.06 37.94 27.28 -5.81%
EPS 3.25 8.59 6.86 4.49 -10.21%
DPS 0.00 1.50 1.00 0.00 -
NAPS 0.19 0.48 0.37 0.29 -13.14%
Adjusted Per Share Value based on latest NOSH - 280,275
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 12.76 9.16 6.92 4.98 36.83%
EPS 1.82 1.57 1.25 0.82 30.44%
DPS 0.00 0.27 0.18 0.00 -
NAPS 0.1064 0.0878 0.0674 0.0529 26.22%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.59 1.41 1.28 1.74 -
P/RPS 2.59 2.82 3.37 6.38 -25.95%
P/EPS 18.15 16.41 18.66 38.75 -22.33%
EY 5.51 6.09 5.36 2.58 28.77%
DY 0.00 1.06 0.78 0.00 -
P/NAPS 3.11 2.94 3.46 6.00 -19.67%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 28/11/07 23/11/06 17/11/05 29/11/04 -
Price 0.57 1.30 1.24 1.73 -
P/RPS 2.50 2.60 3.27 6.34 -26.66%
P/EPS 17.54 15.13 18.08 38.53 -23.07%
EY 5.70 6.61 5.53 2.60 29.90%
DY 0.00 1.15 0.81 0.00 -
P/NAPS 3.00 2.71 3.35 5.97 -20.49%

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