[RGB] YoY 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- -590.35%
YoY- -62.06%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 74,387 31,139 62,880 65,386 46,821 80,362 74,718 -0.07%
PBT 3,860 -19,355 -21,136 -37,845 -23,080 11,609 9,083 -13.28%
Tax -1 -75 625 422 -456 -124 -1,750 -71.16%
NP 3,859 -19,430 -20,511 -37,423 -23,536 11,485 7,333 -10.13%
-
NP to SH 4,613 -18,452 -19,169 -36,906 -22,773 11,467 7,333 -7.42%
-
Tax Rate 0.03% - - - - 1.07% 19.27% -
Total Cost 70,528 50,569 83,391 102,809 70,357 68,877 67,385 0.76%
-
Net Worth 58,161 57,456 80,803 142,269 174,505 173,915 138,198 -13.42%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - 5,913 3,497 -
Div Payout % - - - - - 51.57% 47.69% -
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 58,161 57,456 80,803 142,269 174,505 173,915 138,198 -13.42%
NOSH 1,163,235 1,149,130 1,154,337 1,016,211 872,528 869,579 282,038 26.60%
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 5.19% -62.40% -32.62% -57.23% -50.27% 14.29% 9.81% -
ROE 7.93% -32.11% -23.72% -25.94% -13.05% 6.59% 5.31% -
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 6.39 2.71 5.45 6.43 5.37 9.24 26.49 -21.08%
EPS 0.40 -1.60 -1.67 -3.64 -2.61 1.32 0.87 -12.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.68 1.24 -
NAPS 0.05 0.05 0.07 0.14 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 4.84 2.03 4.09 4.26 3.05 5.23 4.87 -0.10%
EPS 0.30 -1.20 -1.25 -2.40 -1.48 0.75 0.48 -7.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.39 0.23 -
NAPS 0.0379 0.0374 0.0526 0.0926 0.1136 0.1132 0.09 -13.41%
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 1.41 2.95 1.10 2.64 2.98 6.17 4.87 -18.64%
P/EPS 22.69 -4.98 -3.61 -4.68 -6.13 43.22 49.62 -12.21%
EY 4.41 -20.07 -27.68 -21.36 -16.31 2.31 2.02 13.88%
DY 0.00 0.00 0.00 0.00 0.00 1.19 0.96 -
P/NAPS 1.80 1.60 0.86 1.21 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 1.17 3.32 1.65 2.18 1.86 5.19 5.36 -22.38%
P/EPS 18.91 -5.60 -5.42 -3.85 -3.83 36.40 54.62 -16.19%
EY 5.29 -17.84 -18.45 -25.94 -26.10 2.75 1.83 19.33%
DY 0.00 0.00 0.00 0.00 0.00 1.42 0.87 -
P/NAPS 1.50 1.80 1.29 1.00 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