[RGB] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 2.27%
YoY- 4.32%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 169,360 219,749 261,046 229,926 162,533 120,355 66,388 16.88%
PBT -82,598 -11,201 36,168 34,243 30,970 18,720 10,201 -
Tax 88 -455 -755 -2,059 -119 205 -573 -
NP -82,510 -11,656 35,413 32,184 30,851 18,925 9,628 -
-
NP to SH -77,550 -10,650 35,451 32,184 30,852 18,925 9,628 -
-
Tax Rate - - 2.09% 6.01% 0.38% -1.10% 5.62% -
Total Cost 251,870 231,405 225,633 197,742 131,682 101,430 56,760 28.17%
-
Net Worth 124,983 185,387 174,031 0 120,481 92,351 71,754 9.68%
Dividend
31/03/10 31/03/09 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
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 124,983 185,387 174,031 0 120,481 92,351 71,754 9.68%
NOSH 1,136,217 882,800 870,156 284,746 280,190 279,854 275,978 26.58%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin -48.72% -5.30% 13.57% 14.00% 18.98% 15.72% 14.50% -
ROE -62.05% -5.74% 20.37% 0.00% 25.61% 20.49% 13.42% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 14.91 24.89 30.00 80.75 58.01 43.01 24.06 -7.66%
EPS -6.83 -1.21 4.07 11.30 11.01 6.76 3.49 -
DPS 0.00 0.00 0.68 1.24 2.50 1.00 0.00 -
NAPS 0.11 0.21 0.20 0.00 0.43 0.33 0.26 -13.35%
Adjusted Per Share Value based on latest NOSH - 284,746
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 10.94 14.19 16.86 14.85 10.50 7.77 4.29 16.87%
EPS -5.01 -0.69 2.29 2.08 1.99 1.22 0.62 -
DPS 0.00 0.00 0.38 0.23 0.45 0.18 0.00 -
NAPS 0.0807 0.1197 0.1124 0.00 0.0778 0.0596 0.0463 9.69%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.11 0.10 0.47 1.65 1.58 1.72 1.82 -
P/RPS 0.74 0.40 1.57 2.04 2.72 4.00 7.57 -32.11%
P/EPS -1.61 -8.29 11.54 14.60 14.35 25.43 52.17 -
EY -62.05 -12.06 8.67 6.85 6.97 3.93 1.92 -
DY 0.00 0.00 1.45 0.75 1.58 0.58 0.00 -
P/NAPS 1.00 0.48 2.35 0.00 3.67 5.21 7.00 -27.68%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/05/10 28/05/09 29/05/08 29/05/07 25/05/06 26/05/05 - -
Price 0.09 0.17 0.41 1.66 1.34 1.36 0.00 -
P/RPS 0.60 0.68 1.37 2.06 2.31 3.16 0.00 -
P/EPS -1.32 -14.09 10.06 14.69 12.17 20.11 0.00 -
EY -75.84 -7.10 9.94 6.81 8.22 4.97 0.00 -
DY 0.00 0.00 1.66 0.75 1.87 0.74 0.00 -
P/NAPS 0.82 0.81 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