[RGB] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -146.88%
YoY- -2058.39%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 187,398 118,211 158,614 170,202 227,809 276,307 215,380 -2.29%
PBT 6,133 -32,808 -59,469 -64,685 -3,294 40,413 33,279 -24.54%
Tax -97 -87 563 -67 -319 -978 -1,809 -38.56%
NP 6,036 -32,895 -58,906 -64,752 -3,613 39,435 31,470 -24.04%
-
NP to SH 6,717 -30,747 -50,884 -62,032 -2,874 39,422 31,470 -22.67%
-
Tax Rate 1.58% - - - - 2.42% 5.44% -
Total Cost 181,362 151,106 217,520 234,954 231,422 236,872 183,910 -0.23%
-
Net Worth 57,160 57,554 80,211 120,129 174,181 172,921 137,804 -13.62%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - 5,879 4,780 -
Div Payout % - - - - - 14.91% 15.19% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 57,160 57,554 80,211 120,129 174,181 172,921 137,804 -13.62%
NOSH 1,143,207 1,151,082 1,145,878 924,073 870,909 864,604 281,233 26.30%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 3.22% -27.83% -37.14% -38.04% -1.59% 14.27% 14.61% -
ROE 11.75% -53.42% -63.44% -51.64% -1.65% 22.80% 22.84% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 16.39 10.27 13.84 18.42 26.16 31.96 76.58 -22.64%
EPS 0.58 -2.67 -4.44 -6.71 -0.33 4.56 11.19 -38.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.68 1.70 -
NAPS 0.05 0.05 0.07 0.13 0.20 0.20 0.49 -31.61%
Adjusted Per Share Value based on latest NOSH - 1,016,211
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 12.20 7.70 10.33 11.08 14.83 17.99 14.02 -2.28%
EPS 0.44 -2.00 -3.31 -4.04 -0.19 2.57 2.05 -22.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.38 0.31 -
NAPS 0.0372 0.0375 0.0522 0.0782 0.1134 0.1126 0.0897 -13.63%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.09 0.08 0.06 0.17 0.16 0.57 1.29 -
P/RPS 0.55 0.78 0.43 0.92 0.61 1.78 1.68 -16.96%
P/EPS 15.32 -2.99 -1.35 -2.53 -48.48 12.50 11.53 4.84%
EY 6.53 -33.39 -74.01 -39.49 -2.06 8.00 8.67 -4.61%
DY 0.00 0.00 0.00 0.00 0.00 1.19 1.32 -
P/NAPS 1.80 1.60 0.86 1.31 0.80 2.85 2.63 -6.11%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 28/02/12 28/02/11 25/02/10 31/03/09 25/02/08 27/02/07 -
Price 0.075 0.09 0.09 0.14 0.10 0.48 1.42 -
P/RPS 0.46 0.88 0.65 0.76 0.38 1.50 1.85 -20.68%
P/EPS 12.76 -3.37 -2.03 -2.09 -30.30 10.53 12.69 0.09%
EY 7.83 -29.68 -49.34 -47.95 -3.30 9.50 7.88 -0.10%
DY 0.00 0.00 0.00 0.00 0.00 1.42 1.20 -
P/NAPS 1.50 1.80 1.29 1.08 0.50 2.40 2.90 -10.39%

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