[RGB] YoY Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 30.38%
YoY- 13.23%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 170,202 227,809 276,307 215,380 154,099 115,347 35,477 29.83%
PBT -64,685 -3,294 40,413 33,279 27,916 18,449 4,696 -
Tax -67 -319 -978 -1,809 -124 -211 -146 -12.16%
NP -64,752 -3,613 39,435 31,470 27,792 18,238 4,550 -
-
NP to SH -62,032 -2,874 39,422 31,470 27,792 18,238 4,550 -
-
Tax Rate - - 2.42% 5.44% 0.44% 1.14% 3.11% -
Total Cost 234,954 231,422 236,872 183,910 126,307 97,109 30,927 40.16%
-
Net Worth 120,129 174,181 172,921 137,804 103,618 86,847 9,454 52.69%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - 5,879 4,780 4,200 2,801 - -
Div Payout % - - 14.91% 15.19% 15.11% 15.36% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 120,129 174,181 172,921 137,804 103,618 86,847 9,454 52.69%
NOSH 924,073 870,909 864,604 281,233 280,049 280,153 59,090 58.07%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -38.04% -1.59% 14.27% 14.61% 18.04% 15.81% 12.83% -
ROE -51.64% -1.65% 22.80% 22.84% 26.82% 21.00% 48.13% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 18.42 26.16 31.96 76.58 55.03 41.17 60.04 -17.86%
EPS -6.71 -0.33 4.56 11.19 9.93 6.50 7.70 -
DPS 0.00 0.00 0.68 1.70 1.50 1.00 0.00 -
NAPS 0.13 0.20 0.20 0.49 0.37 0.31 0.16 -3.39%
Adjusted Per Share Value based on latest NOSH - 282,038
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 11.08 14.83 17.99 14.02 10.03 7.51 2.31 29.83%
EPS -4.04 -0.19 2.57 2.05 1.81 1.19 0.30 -
DPS 0.00 0.00 0.38 0.31 0.27 0.18 0.00 -
NAPS 0.0782 0.1134 0.1126 0.0897 0.0675 0.0566 0.0062 52.51%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 - -
Price 0.17 0.16 0.57 1.29 1.22 1.82 0.00 -
P/RPS 0.92 0.61 1.78 1.68 2.22 4.42 0.00 -
P/EPS -2.53 -48.48 12.50 11.53 12.29 27.96 0.00 -
EY -39.49 -2.06 8.00 8.67 8.13 3.58 0.00 -
DY 0.00 0.00 1.19 1.32 1.23 0.55 0.00 -
P/NAPS 1.31 0.80 2.85 2.63 3.30 5.87 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 31/03/09 25/02/08 27/02/07 27/02/06 22/02/05 25/02/04 -
Price 0.14 0.10 0.48 1.42 1.42 1.82 1.47 -
P/RPS 0.76 0.38 1.50 1.85 2.58 4.42 2.45 -17.70%
P/EPS -2.09 -30.30 10.53 12.69 14.31 27.96 19.09 -
EY -47.95 -3.30 9.50 7.88 6.99 3.58 5.24 -
DY 0.00 0.00 1.42 1.20 1.06 0.55 0.00 -
P/NAPS 1.08 0.50 2.40 2.90 3.84 5.87 9.19 -29.99%

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