[RGB] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
25-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -31.83%
YoY- -252.71%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 144,150 149,952 161,120 155,152 261,350 270,663 188,565 -4.37%
PBT -17,082 -34,589 -76,178 -49,920 31,395 37,886 32,849 -
Tax -171 613 360 -945 13 -2,604 -120 6.07%
NP -17,253 -33,976 -75,818 -50,865 31,408 35,282 32,729 -
-
NP to SH -16,348 -31,464 -68,621 -47,899 31,366 35,287 32,729 -
-
Tax Rate - - - - -0.04% 6.87% 0.37% -
Total Cost 161,403 183,928 236,938 206,017 229,942 235,381 155,836 0.58%
-
Net Worth 57,884 80,695 103,686 159,442 201,492 164,601 0 -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - 5,913 3,497 4,205 -
Div Payout % - - - - 18.85% 9.91% 12.85% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 57,884 80,695 103,686 159,442 201,492 164,601 0 -
NOSH 1,157,692 1,152,790 1,152,068 937,894 876,056 866,323 281,818 26.52%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -11.97% -22.66% -47.06% -32.78% 12.02% 13.04% 17.36% -
ROE -28.24% -38.99% -66.18% -30.04% 15.57% 21.44% 0.00% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 12.45 13.01 13.99 16.54 29.83 31.24 66.91 -24.42%
EPS -1.41 -2.73 -5.96 -5.11 3.58 4.07 11.61 -
DPS 0.00 0.00 0.00 0.00 0.68 0.40 1.50 -
NAPS 0.05 0.07 0.09 0.17 0.23 0.19 0.00 -
Adjusted Per Share Value based on latest NOSH - 937,894
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 9.39 9.76 10.49 10.10 17.02 17.62 12.28 -4.36%
EPS -1.06 -2.05 -4.47 -3.12 2.04 2.30 2.13 -
DPS 0.00 0.00 0.00 0.00 0.39 0.23 0.27 -
NAPS 0.0377 0.0525 0.0675 0.1038 0.1312 0.1072 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.08 0.06 0.06 0.17 0.23 0.59 1.41 -
P/RPS 0.64 0.46 0.43 1.03 0.77 1.89 2.11 -18.01%
P/EPS -5.67 -2.20 -1.01 -3.33 6.42 14.48 12.14 -
EY -17.65 -45.49 -99.27 -30.04 15.57 6.90 8.24 -
DY 0.00 0.00 0.00 0.00 2.96 0.68 1.06 -
P/NAPS 1.60 0.86 0.67 1.00 1.00 3.11 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 22/11/11 26/11/10 25/01/10 24/11/08 28/11/07 23/11/06 -
Price 0.09 0.08 0.06 0.16 0.16 0.57 1.30 -
P/RPS 0.72 0.62 0.43 0.97 0.54 1.82 1.94 -15.21%
P/EPS -6.37 -2.93 -1.01 -3.13 4.47 13.99 11.19 -
EY -15.69 -34.12 -99.27 -31.92 22.38 7.15 8.93 -
DY 0.00 0.00 0.00 0.00 4.25 0.71 1.15 -
P/NAPS 1.80 1.14 0.67 0.94 0.70 3.00 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