[RGB] YoY TTM Result on 30-Jun-2011 [#2]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 19.51%
YoY- 57.71%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 171,457 196,116 116,011 158,896 158,457 173,003 268,604 -7.20%
PBT 12,410 9,492 -23,933 -36,722 -75,444 -36,987 31,255 -14.26%
Tax -1,346 -99 -90 581 88 -459 -374 23.78%
NP 11,064 9,393 -24,023 -36,141 -75,356 -37,446 30,881 -15.71%
-
NP to SH 11,638 10,389 -22,792 -29,866 -70,626 -36,333 31,042 -15.07%
-
Tax Rate 10.85% 1.04% - - - - 1.20% -
Total Cost 160,393 186,723 140,034 195,037 233,813 210,449 237,723 -6.34%
-
Net Worth 81,124 67,119 59,375 88,874 114,505 156,591 183,129 -12.68%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 1,171 - - - - - 5,913 -23.64%
Div Payout % 10.06% - - - - - 19.05% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 81,124 67,119 59,375 88,874 114,505 156,591 183,129 -12.68%
NOSH 1,158,923 1,118,666 1,187,500 1,269,629 1,145,053 869,950 872,043 4.85%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 6.45% 4.79% -20.71% -22.75% -47.56% -21.64% 11.50% -
ROE 14.35% 15.48% -38.39% -33.60% -61.68% -23.20% 16.95% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 14.79 17.53 9.77 12.52 13.84 19.89 30.80 -11.50%
EPS 1.00 0.93 -1.92 -2.35 -6.17 -4.18 3.56 -19.06%
DPS 0.10 0.00 0.00 0.00 0.00 0.00 0.68 -27.33%
NAPS 0.07 0.06 0.05 0.07 0.10 0.18 0.21 -16.72%
Adjusted Per Share Value based on latest NOSH - 1,269,629
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 11.16 12.77 7.55 10.35 10.32 11.26 17.49 -7.21%
EPS 0.76 0.68 -1.48 -1.94 -4.60 -2.37 2.02 -15.02%
DPS 0.08 0.00 0.00 0.00 0.00 0.00 0.39 -23.19%
NAPS 0.0528 0.0437 0.0387 0.0579 0.0746 0.102 0.1192 -12.68%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.11 0.11 0.08 0.09 0.08 0.17 0.33 -
P/RPS 0.74 0.63 0.82 0.72 0.58 0.85 1.07 -5.95%
P/EPS 10.95 11.84 -4.17 -3.83 -1.30 -4.07 9.27 2.81%
EY 9.13 8.44 -23.99 -26.14 -77.10 -24.57 10.79 -2.74%
DY 0.92 0.00 0.00 0.00 0.00 0.00 2.06 -12.56%
P/NAPS 1.57 1.83 1.60 1.29 0.80 0.94 1.57 0.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 25/08/14 26/08/13 24/08/12 23/08/11 25/08/10 17/08/09 27/08/08 -
Price 0.13 0.13 0.08 0.06 0.08 0.19 0.28 -
P/RPS 0.88 0.74 0.82 0.48 0.58 0.96 0.91 -0.55%
P/EPS 12.95 14.00 -4.17 -2.55 -1.30 -4.55 7.87 8.65%
EY 7.72 7.14 -23.99 -39.21 -77.10 -21.98 12.71 -7.97%
DY 0.78 0.00 0.00 0.00 0.00 0.00 2.43 -17.24%
P/NAPS 1.86 2.17 1.60 0.86 0.80 1.06 1.33 5.74%

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