[RGB] YoY Quarter Result on 30-Sep-2005 [#3]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
17-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 8.55%
YoY- 128.9%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 52,663 59,917 50,797 36,355 18,785 29.37%
PBT 6,241 6,101 7,447 7,021 2,617 24.25%
Tax 177 -210 -7 -32 438 -20.25%
NP 6,418 5,891 7,440 6,989 3,055 20.37%
-
NP to SH 6,220 5,891 7,440 6,993 3,055 19.43%
-
Tax Rate -2.84% 3.44% 0.09% 0.46% -16.74% -
Total Cost 46,245 54,026 43,357 29,366 15,730 30.91%
-
Net Worth 201,492 164,601 135,272 103,496 81,279 25.45%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 201,492 164,601 135,272 103,496 81,279 25.45%
NOSH 876,056 866,323 281,818 279,720 280,275 32.93%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 12.19% 9.83% 14.65% 19.22% 16.26% -
ROE 3.09% 3.58% 5.50% 6.76% 3.76% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 6.01 6.92 18.02 13.00 6.70 -2.67%
EPS 0.71 0.68 2.64 2.50 1.09 -10.15%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.19 0.48 0.37 0.29 -5.62%
Adjusted Per Share Value based on latest NOSH - 279,720
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 3.40 3.87 3.28 2.35 1.21 29.44%
EPS 0.40 0.38 0.48 0.45 0.20 18.90%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1301 0.1063 0.0874 0.0668 0.0525 25.44%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.23 0.59 1.41 1.28 1.74 -
P/RPS 3.83 8.53 7.82 9.85 25.96 -38.00%
P/EPS 32.39 86.76 53.41 51.20 159.63 -32.86%
EY 3.09 1.15 1.87 1.95 0.63 48.77%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 3.11 2.94 3.46 6.00 -36.08%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 24/11/08 28/11/07 23/11/06 17/11/05 29/11/04 -
Price 0.16 0.57 1.30 1.24 1.73 -
P/RPS 2.66 8.24 7.21 9.54 25.81 -43.31%
P/EPS 22.54 83.82 49.24 49.60 158.72 -38.59%
EY 4.44 1.19 2.03 2.02 0.63 62.87%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 3.00 2.71 3.35 5.97 -41.46%

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