[RGB] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 2.84%
YoY- -43.26%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 180,262 144,150 149,952 161,120 155,152 261,350 270,663 -6.54%
PBT 9,188 -17,082 -34,589 -76,178 -49,920 31,395 37,886 -21.01%
Tax -440 -171 613 360 -945 13 -2,604 -25.62%
NP 8,748 -17,253 -33,976 -75,818 -50,865 31,408 35,282 -20.72%
-
NP to SH 9,830 -16,348 -31,464 -68,621 -47,899 31,366 35,287 -19.16%
-
Tax Rate 4.79% - - - - -0.04% 6.87% -
Total Cost 171,514 161,403 183,928 236,938 206,017 229,942 235,381 -5.13%
-
Net Worth 70,949 57,884 80,695 103,686 159,442 201,492 164,601 -13.07%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - 5,913 3,497 -
Div Payout % - - - - - 18.85% 9.91% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 70,949 57,884 80,695 103,686 159,442 201,492 164,601 -13.07%
NOSH 1,182,500 1,157,692 1,152,790 1,152,068 937,894 876,056 866,323 5.31%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 4.85% -11.97% -22.66% -47.06% -32.78% 12.02% 13.04% -
ROE 13.85% -28.24% -38.99% -66.18% -30.04% 15.57% 21.44% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 15.24 12.45 13.01 13.99 16.54 29.83 31.24 -11.26%
EPS 0.83 -1.41 -2.73 -5.96 -5.11 3.58 4.07 -23.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.68 0.40 -
NAPS 0.06 0.05 0.07 0.09 0.17 0.23 0.19 -17.46%
Adjusted Per Share Value based on latest NOSH - 1,152,068
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 11.74 9.39 9.76 10.49 10.10 17.02 17.62 -6.53%
EPS 0.64 -1.06 -2.05 -4.47 -3.12 2.04 2.30 -19.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.39 0.23 -
NAPS 0.0462 0.0377 0.0525 0.0675 0.1038 0.1312 0.1072 -13.07%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.12 0.08 0.06 0.06 0.17 0.23 0.59 -
P/RPS 0.79 0.64 0.46 0.43 1.03 0.77 1.89 -13.51%
P/EPS 14.44 -5.67 -2.20 -1.01 -3.33 6.42 14.48 -0.04%
EY 6.93 -17.65 -45.49 -99.27 -30.04 15.57 6.90 0.07%
DY 0.00 0.00 0.00 0.00 0.00 2.96 0.68 -
P/NAPS 2.00 1.60 0.86 0.67 1.00 1.00 3.11 -7.08%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 26/11/13 30/11/12 22/11/11 26/11/10 25/01/10 24/11/08 28/11/07 -
Price 0.13 0.09 0.08 0.06 0.16 0.16 0.57 -
P/RPS 0.85 0.72 0.62 0.43 0.97 0.54 1.82 -11.90%
P/EPS 15.64 -6.37 -2.93 -1.01 -3.13 4.47 13.99 1.87%
EY 6.39 -15.69 -34.12 -99.27 -31.92 22.38 7.15 -1.85%
DY 0.00 0.00 0.00 0.00 0.00 4.25 0.71 -
P/NAPS 2.17 1.80 1.14 0.67 0.94 0.70 3.00 -5.25%

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