[RGB] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 3.77%
YoY- 96.56%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 261,046 229,926 162,533 120,355 66,388 40.78%
PBT 36,168 34,243 30,970 18,720 10,201 37.19%
Tax -755 -2,059 -119 205 -573 7.13%
NP 35,413 32,184 30,851 18,925 9,628 38.45%
-
NP to SH 35,451 32,184 30,852 18,925 9,628 38.49%
-
Tax Rate 2.09% 6.01% 0.38% -1.10% 5.62% -
Total Cost 225,633 197,742 131,682 101,430 56,760 41.16%
-
Net Worth 174,031 0 120,481 92,351 71,754 24.77%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 5,913 3,497 7,006 2,798 - -
Div Payout % 16.68% 10.87% 22.71% 14.79% - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 174,031 0 120,481 92,351 71,754 24.77%
NOSH 870,156 284,746 280,190 279,854 275,978 33.22%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 13.57% 14.00% 18.98% 15.72% 14.50% -
ROE 20.37% 0.00% 25.61% 20.49% 13.42% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 30.00 80.75 58.01 43.01 24.06 5.66%
EPS 4.07 11.30 11.01 6.76 3.49 3.91%
DPS 0.68 1.24 2.50 1.00 0.00 -
NAPS 0.20 0.00 0.43 0.33 0.26 -6.34%
Adjusted Per Share Value based on latest NOSH - 279,854
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 17.00 14.97 10.58 7.84 4.32 40.81%
EPS 2.31 2.10 2.01 1.23 0.63 38.34%
DPS 0.39 0.23 0.46 0.18 0.00 -
NAPS 0.1133 0.00 0.0785 0.0601 0.0467 24.78%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.47 1.65 1.58 1.72 1.82 -
P/RPS 1.57 2.04 2.72 4.00 7.57 -32.49%
P/EPS 11.54 14.60 14.35 25.43 52.17 -31.40%
EY 8.67 6.85 6.97 3.93 1.92 45.73%
DY 1.45 0.75 1.58 0.58 0.00 -
P/NAPS 2.35 0.00 3.67 5.21 7.00 -23.86%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 29/05/08 29/05/07 25/05/06 26/05/05 - -
Price 0.41 1.66 1.34 1.36 0.00 -
P/RPS 1.37 2.06 2.31 3.16 0.00 -
P/EPS 10.06 14.69 12.17 20.11 0.00 -
EY 9.94 6.81 8.22 4.97 0.00 -
DY 1.66 0.75 1.87 0.74 0.00 -
P/NAPS 2.05 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