[RGB] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -3.84%
YoY- 13.24%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 173,717 227,809 276,307 215,381 154,100 115,347 35,477 30.27%
PBT -64,685 -3,294 40,412 33,280 27,915 18,449 4,696 -
Tax -67 -319 -978 -1,809 -125 -211 -146 -12.16%
NP -64,752 -3,613 39,434 31,471 27,790 18,238 4,550 -
-
NP to SH -62,032 -2,874 39,421 31,471 27,791 18,238 4,550 -
-
Tax Rate - - 2.42% 5.44% 0.45% 1.14% 3.11% -
Total Cost 238,469 231,422 236,873 183,910 126,310 97,109 30,927 40.51%
-
Net Worth 142,269 174,505 173,915 138,198 103,740 86,753 9,454 57.06%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - 5,913 3,497 7,006 2,798 - -
Div Payout % - - 15.00% 11.11% 25.21% 15.34% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 142,269 174,505 173,915 138,198 103,740 86,753 9,454 57.06%
NOSH 1,016,211 872,528 869,579 282,038 280,378 279,851 59,090 60.59%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -37.27% -1.59% 14.27% 14.61% 18.03% 15.81% 12.83% -
ROE -43.60% -1.65% 22.67% 22.77% 26.79% 21.02% 48.13% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 17.09 26.11 31.77 76.37 54.96 41.22 60.04 -18.87%
EPS -6.10 -0.33 4.53 11.16 9.91 6.52 7.70 -
DPS 0.00 0.00 0.68 1.24 2.50 1.00 0.00 -
NAPS 0.14 0.20 0.20 0.49 0.37 0.31 0.16 -2.19%
Adjusted Per Share Value based on latest NOSH - 282,038
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 11.31 14.83 17.99 14.02 10.03 7.51 2.31 30.27%
EPS -4.04 -0.19 2.57 2.05 1.81 1.19 0.30 -
DPS 0.00 0.00 0.39 0.23 0.46 0.18 0.00 -
NAPS 0.0926 0.1136 0.1132 0.09 0.0675 0.0565 0.0062 56.86%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 - -
Price 0.17 0.16 0.57 1.29 1.22 1.82 0.00 -
P/RPS 0.99 0.61 1.79 1.69 2.22 4.42 0.00 -
P/EPS -2.78 -48.58 12.57 11.56 12.31 27.93 0.00 -
EY -35.91 -2.06 7.95 8.65 8.12 3.58 0.00 -
DY 0.00 0.00 1.19 0.96 2.05 0.55 0.00 -
P/NAPS 1.21 0.80 2.85 2.63 3.30 5.87 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 31/03/09 25/02/08 27/02/07 27/02/06 22/02/05 - -
Price 0.14 0.10 0.48 1.42 1.42 1.82 0.00 -
P/RPS 0.82 0.38 1.51 1.86 2.58 4.42 0.00 -
P/EPS -2.29 -30.36 10.59 12.73 14.33 27.93 0.00 -
EY -43.60 -3.29 9.44 7.86 6.98 3.58 0.00 -
DY 0.00 0.00 1.42 0.87 1.76 0.55 0.00 -
P/NAPS 1.00 0.50 2.40 2.90 3.84 5.87 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