[RGB] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 46.24%
YoY--%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 261,543 174,123 127,500 93,167 41.06%
PBT 39,232 32,423 20,631 14,756 38.53%
Tax -2,401 -145 287 -676 52.57%
NP 36,831 32,278 20,918 14,080 37.78%
-
NP to SH 36,831 32,282 20,915 14,080 37.78%
-
Tax Rate 6.12% 0.45% -1.39% 4.58% -
Total Cost 224,712 141,845 106,582 79,087 41.63%
-
Net Worth 0 123,702 95,229 78,399 -
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 3,497 4,205 5,599 - -
Div Payout % 9.50% 13.03% 26.77% - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 0 123,702 95,229 78,399 -
NOSH 287,793 281,142 280,086 279,999 0.91%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 14.08% 18.54% 16.41% 15.11% -
ROE 0.00% 26.10% 21.96% 17.96% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 90.88 61.93 45.52 33.27 39.78%
EPS 12.80 11.48 7.47 5.03 36.52%
DPS 1.22 1.50 2.00 0.00 -
NAPS 0.00 0.44 0.34 0.28 -
Adjusted Per Share Value based on latest NOSH - 279,999
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 17.03 11.34 8.30 6.07 41.03%
EPS 2.40 2.10 1.36 0.92 37.66%
DPS 0.23 0.27 0.36 0.00 -
NAPS 0.00 0.0805 0.062 0.051 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.75 1.39 1.50 1.75 -
P/RPS 1.93 2.24 3.30 5.26 -28.40%
P/EPS 13.67 12.11 20.09 34.80 -26.76%
EY 7.31 8.26 4.98 2.87 36.56%
DY 0.69 1.08 1.33 0.00 -
P/NAPS 0.00 3.16 4.41 6.25 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 27/08/07 22/08/06 16/08/05 - -
Price 1.63 1.41 1.45 0.00 -
P/RPS 1.79 2.28 3.19 0.00 -
P/EPS 12.74 12.28 19.42 0.00 -
EY 7.85 8.14 5.15 0.00 -
DY 0.75 1.06 1.38 0.00 -
P/NAPS 0.00 3.20 4.26 0.00 -

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