[RGB] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
16-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 10.52%
YoY- 48.54%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 268,604 261,543 174,123 127,500 93,167 30.28%
PBT 31,255 39,232 32,423 20,631 14,756 20.62%
Tax -374 -2,401 -145 287 -676 -13.74%
NP 30,881 36,831 32,278 20,918 14,080 21.67%
-
NP to SH 31,042 36,831 32,282 20,915 14,080 21.83%
-
Tax Rate 1.20% 6.12% 0.45% -1.39% 4.58% -
Total Cost 237,723 224,712 141,845 106,582 79,087 31.64%
-
Net Worth 183,129 0 123,702 95,229 78,399 23.60%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 5,913 3,497 4,205 5,599 - -
Div Payout % 19.05% 9.50% 13.03% 26.77% - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 183,129 0 123,702 95,229 78,399 23.60%
NOSH 872,043 287,793 281,142 280,086 279,999 32.81%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 11.50% 14.08% 18.54% 16.41% 15.11% -
ROE 16.95% 0.00% 26.10% 21.96% 17.96% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 30.80 90.88 61.93 45.52 33.27 -1.90%
EPS 3.56 12.80 11.48 7.47 5.03 -8.27%
DPS 0.68 1.22 1.50 2.00 0.00 -
NAPS 0.21 0.00 0.44 0.34 0.28 -6.93%
Adjusted Per Share Value based on latest NOSH - 280,086
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 17.49 17.03 11.34 8.30 6.07 30.26%
EPS 2.02 2.40 2.10 1.36 0.92 21.71%
DPS 0.39 0.23 0.27 0.36 0.00 -
NAPS 0.1192 0.00 0.0805 0.062 0.051 23.62%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.33 1.75 1.39 1.50 1.75 -
P/RPS 1.07 1.93 2.24 3.30 5.26 -32.82%
P/EPS 9.27 13.67 12.11 20.09 34.80 -28.14%
EY 10.79 7.31 8.26 4.98 2.87 39.21%
DY 2.06 0.69 1.08 1.33 0.00 -
P/NAPS 1.57 0.00 3.16 4.41 6.25 -29.18%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 27/08/08 27/08/07 22/08/06 16/08/05 - -
Price 0.28 1.63 1.41 1.45 0.00 -
P/RPS 0.91 1.79 2.28 3.19 0.00 -
P/EPS 7.87 12.74 12.28 19.42 0.00 -
EY 12.71 7.85 8.14 5.15 0.00 -
DY 2.43 0.75 1.06 1.38 0.00 -
P/NAPS 1.33 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