[RGB] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -29.51%
YoY- -2058.39%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 187,398 118,211 158,614 173,717 227,809 276,307 215,381 -2.29%
PBT 6,133 -32,808 -59,469 -64,685 -3,294 40,412 33,280 -24.54%
Tax -97 -87 563 -67 -319 -978 -1,809 -38.56%
NP 6,036 -32,895 -58,906 -64,752 -3,613 39,434 31,471 -24.04%
-
NP to SH 6,717 -30,747 -50,884 -62,032 -2,874 39,421 31,471 -22.67%
-
Tax Rate 1.58% - - - - 2.42% 5.44% -
Total Cost 181,362 151,106 217,520 238,469 231,422 236,873 183,910 -0.23%
-
Net Worth 58,161 57,456 80,803 142,269 174,505 173,915 138,198 -13.42%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - 5,913 3,497 -
Div Payout % - - - - - 15.00% 11.11% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 58,161 57,456 80,803 142,269 174,505 173,915 138,198 -13.42%
NOSH 1,163,235 1,149,130 1,154,337 1,016,211 872,528 869,579 282,038 26.60%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 3.22% -27.83% -37.14% -37.27% -1.59% 14.27% 14.61% -
ROE 11.55% -53.51% -62.97% -43.60% -1.65% 22.67% 22.77% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 16.11 10.29 13.74 17.09 26.11 31.77 76.37 -22.82%
EPS 0.58 -2.68 -4.41 -6.10 -0.33 4.53 11.16 -38.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.68 1.24 -
NAPS 0.05 0.05 0.07 0.14 0.20 0.20 0.49 -31.61%
Adjusted Per Share Value based on latest NOSH - 1,016,211
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 12.20 7.70 10.33 11.31 14.83 17.99 14.02 -2.28%
EPS 0.44 -2.00 -3.31 -4.04 -0.19 2.57 2.05 -22.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.39 0.23 -
NAPS 0.0379 0.0374 0.0526 0.0926 0.1136 0.1132 0.09 -13.41%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.09 0.08 0.06 0.17 0.16 0.57 1.29 -
P/RPS 0.56 0.78 0.44 0.99 0.61 1.79 1.69 -16.80%
P/EPS 15.59 -2.99 -1.36 -2.78 -48.58 12.57 11.56 5.10%
EY 6.42 -33.45 -73.47 -35.91 -2.06 7.95 8.65 -4.84%
DY 0.00 0.00 0.00 0.00 0.00 1.19 0.96 -
P/NAPS 1.80 1.60 0.86 1.21 0.80 2.85 2.63 -6.11%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 28/02/12 28/02/11 25/02/10 31/03/09 25/02/08 27/02/07 -
Price 0.075 0.09 0.09 0.14 0.10 0.48 1.42 -
P/RPS 0.47 0.87 0.65 0.82 0.38 1.51 1.86 -20.47%
P/EPS 12.99 -3.36 -2.04 -2.29 -30.36 10.59 12.73 0.33%
EY 7.70 -29.73 -48.98 -43.60 -3.29 9.44 7.86 -0.34%
DY 0.00 0.00 0.00 0.00 0.00 1.42 0.87 -
P/NAPS 1.50 1.80 1.29 1.00 0.50 2.40 2.90 -10.39%

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