[RGB] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 21.7%
YoY--%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 270,663 188,565 145,070 111,952 34.21%
PBT 37,886 32,849 25,035 17,373 29.67%
Tax -2,604 -120 -183 -238 122.00%
NP 35,282 32,729 24,852 17,135 27.22%
-
NP to SH 35,287 32,729 24,853 17,135 27.22%
-
Tax Rate 6.87% 0.37% 0.73% 1.37% -
Total Cost 235,381 155,836 120,218 94,817 35.40%
-
Net Worth 164,601 0 103,496 81,279 26.51%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 3,497 4,205 5,599 - -
Div Payout % 9.91% 12.85% 22.53% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 164,601 0 103,496 81,279 26.51%
NOSH 866,323 281,818 279,720 280,275 45.66%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 13.04% 17.36% 17.13% 15.31% -
ROE 21.44% 0.00% 24.01% 21.08% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 31.24 66.91 51.86 39.94 -7.86%
EPS 4.07 11.61 8.88 6.11 -12.66%
DPS 0.40 1.50 2.00 0.00 -
NAPS 0.19 0.00 0.37 0.29 -13.14%
Adjusted Per Share Value based on latest NOSH - 280,275
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 17.48 12.18 9.37 7.23 34.21%
EPS 2.28 2.11 1.61 1.11 27.11%
DPS 0.23 0.27 0.36 0.00 -
NAPS 0.1063 0.00 0.0668 0.0525 26.50%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.59 1.41 1.28 1.74 -
P/RPS 1.89 2.11 2.47 4.36 -24.31%
P/EPS 14.48 12.14 14.41 28.46 -20.16%
EY 6.90 8.24 6.94 3.51 25.27%
DY 0.68 1.06 1.56 0.00 -
P/NAPS 3.11 0.00 3.46 6.00 -19.67%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 28/11/07 23/11/06 17/11/05 29/11/04 -
Price 0.57 1.30 1.24 1.73 -
P/RPS 1.82 1.94 2.39 4.33 -25.09%
P/EPS 13.99 11.19 13.96 28.30 -20.93%
EY 7.15 8.93 7.17 3.53 26.52%
DY 0.71 1.15 1.61 0.00 -
P/NAPS 3.00 0.00 3.35 5.97 -20.49%

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