[RGB] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 111.6%
YoY--%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 229,926 162,533 120,355 66,388 51.29%
PBT 34,243 30,970 18,720 10,201 49.73%
Tax -2,059 -119 205 -573 53.16%
NP 32,184 30,851 18,925 9,628 49.52%
-
NP to SH 32,184 30,852 18,925 9,628 49.52%
-
Tax Rate 6.01% 0.38% -1.10% 5.62% -
Total Cost 197,742 131,682 101,430 56,760 51.59%
-
Net Worth 0 120,481 92,351 71,754 -
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 3,497 7,006 2,798 - -
Div Payout % 10.87% 22.71% 14.79% - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 0 120,481 92,351 71,754 -
NOSH 284,746 280,190 279,854 275,978 1.04%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 14.00% 18.98% 15.72% 14.50% -
ROE 0.00% 25.61% 20.49% 13.42% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 80.75 58.01 43.01 24.06 49.72%
EPS 11.30 11.01 6.76 3.49 47.93%
DPS 1.24 2.50 1.00 0.00 -
NAPS 0.00 0.43 0.33 0.26 -
Adjusted Per Share Value based on latest NOSH - 275,978
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 14.85 10.50 7.77 4.29 51.27%
EPS 2.08 1.99 1.22 0.62 49.70%
DPS 0.23 0.45 0.18 0.00 -
NAPS 0.00 0.0778 0.0596 0.0463 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.65 1.58 1.72 1.82 -
P/RPS 2.04 2.72 4.00 7.57 -35.40%
P/EPS 14.60 14.35 25.43 52.17 -34.59%
EY 6.85 6.97 3.93 1.92 52.80%
DY 0.75 1.58 0.58 0.00 -
P/NAPS 0.00 3.67 5.21 7.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 29/05/07 25/05/06 26/05/05 - -
Price 1.66 1.34 1.36 0.00 -
P/RPS 2.06 2.31 3.16 0.00 -
P/EPS 14.69 12.17 20.11 0.00 -
EY 6.81 8.22 4.97 0.00 -
DY 0.75 1.87 0.74 0.00 -
P/NAPS 0.00 3.12 4.12 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