[RGB] YoY Quarter Result on 30-Jun-2007 [#2]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 31.24%
YoY- 59.03%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 27,040 37,943 84,689 77,131 45,514 33,924 26,779 0.16%
PBT -10,637 -17,791 7,995 12,908 7,919 6,466 4,555 -
Tax -12 -12 -8 -389 -47 -21 -105 -30.32%
NP -10,649 -17,803 7,987 12,519 7,872 6,445 4,450 -
-
NP to SH -10,649 -17,573 8,110 12,519 7,872 6,442 4,452 -
-
Tax Rate - - 0.10% 3.01% 0.59% 0.32% 2.31% -
Total Cost 37,689 55,746 76,702 64,612 37,642 27,479 22,329 9.11%
-
Net Worth 114,505 156,591 183,129 164,042 123,702 95,229 78,399 6.51%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - 4,217 2,800 - -
Div Payout % - - - - 53.57% 43.48% - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 114,505 156,591 183,129 164,042 123,702 95,229 78,399 6.51%
NOSH 1,145,053 869,950 872,043 287,793 281,142 280,086 279,999 26.44%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin -39.38% -46.92% 9.43% 16.23% 17.30% 19.00% 16.62% -
ROE -9.30% -11.22% 4.43% 7.63% 6.36% 6.76% 5.68% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 2.36 4.36 9.71 26.80 16.19 12.11 9.56 -20.78%
EPS -0.93 -2.02 0.93 4.35 2.80 2.30 1.59 -
DPS 0.00 0.00 0.00 0.00 1.50 1.00 0.00 -
NAPS 0.10 0.18 0.21 0.57 0.44 0.34 0.28 -15.76%
Adjusted Per Share Value based on latest NOSH - 287,793
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 1.75 2.45 5.47 4.98 2.94 2.19 1.73 0.19%
EPS -0.69 -1.14 0.52 0.81 0.51 0.42 0.29 -
DPS 0.00 0.00 0.00 0.00 0.27 0.18 0.00 -
NAPS 0.074 0.1011 0.1183 0.106 0.0799 0.0615 0.0506 6.53%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.08 0.17 0.33 1.75 1.39 1.50 1.75 -
P/RPS 3.39 3.90 3.40 6.53 8.59 12.38 18.30 -24.48%
P/EPS -8.60 -8.42 35.48 40.23 49.64 65.22 110.06 -
EY -11.63 -11.88 2.82 2.49 2.01 1.53 0.91 -
DY 0.00 0.00 0.00 0.00 1.08 0.67 0.00 -
P/NAPS 0.80 0.94 1.57 3.07 3.16 4.41 6.25 -28.99%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 25/08/10 17/08/09 27/08/08 27/08/07 22/08/06 16/08/05 26/08/04 -
Price 0.08 0.19 0.28 1.63 1.41 1.45 1.68 -
P/RPS 3.39 4.36 2.88 6.08 8.71 11.97 17.57 -23.97%
P/EPS -8.60 -9.41 30.11 37.47 50.36 63.04 105.66 -
EY -11.63 -10.63 3.32 2.67 1.99 1.59 0.95 -
DY 0.00 0.00 0.00 0.00 1.06 0.69 0.00 -
P/NAPS 0.80 1.06 1.33 2.86 3.20 4.26 6.00 -28.51%

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