[RGB] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -25.02%
YoY- -628.17%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 190,756 119,013 154,684 169,360 219,749 261,046 229,926 -3.06%
PBT 8,472 -28,316 -43,456 -82,598 -11,201 36,168 34,243 -20.75%
Tax -99 -87 573 88 -455 -755 -2,059 -39.67%
NP 8,373 -28,403 -42,883 -82,510 -11,656 35,413 32,184 -20.08%
-
NP to SH 9,186 -26,677 -37,105 -77,550 -10,650 35,451 32,184 -18.84%
-
Tax Rate 1.17% - - - - 2.09% 6.01% -
Total Cost 182,383 147,416 197,567 251,870 231,405 225,633 197,742 -1.33%
-
Net Worth 67,643 62,000 84,063 124,983 185,387 174,031 0 -
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - 5,913 3,497 -
Div Payout % - - - - - 16.68% 10.87% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 67,643 62,000 84,063 124,983 185,387 174,031 0 -
NOSH 1,127,391 1,240,000 1,200,909 1,136,217 882,800 870,156 284,746 25.75%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 4.39% -23.87% -27.72% -48.72% -5.30% 13.57% 14.00% -
ROE 13.58% -43.03% -44.14% -62.05% -5.74% 20.37% 0.00% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 16.92 9.60 12.88 14.91 24.89 30.00 80.75 -22.91%
EPS 0.81 -2.15 -3.09 -6.83 -1.21 4.07 11.30 -35.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.68 1.24 -
NAPS 0.06 0.05 0.07 0.11 0.21 0.20 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,136,217
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 12.42 7.75 10.07 11.03 14.31 17.00 14.97 -3.06%
EPS 0.60 -1.74 -2.42 -5.05 -0.69 2.31 2.10 -18.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.39 0.23 -
NAPS 0.044 0.0404 0.0547 0.0814 0.1207 0.1133 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.08 0.08 0.11 0.11 0.10 0.47 1.65 -
P/RPS 0.47 0.83 0.85 0.74 0.40 1.57 2.04 -21.68%
P/EPS 9.82 -3.72 -3.56 -1.61 -8.29 11.54 14.60 -6.39%
EY 10.19 -26.89 -28.09 -62.05 -12.06 8.67 6.85 6.83%
DY 0.00 0.00 0.00 0.00 0.00 1.45 0.75 -
P/NAPS 1.33 1.60 1.57 1.00 0.48 2.35 0.00 -
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/05/13 29/05/12 25/05/11 26/05/10 28/05/09 29/05/08 29/05/07 -
Price 0.125 0.08 0.09 0.09 0.17 0.41 1.66 -
P/RPS 0.74 0.83 0.70 0.60 0.68 1.37 2.06 -15.67%
P/EPS 15.34 -3.72 -2.91 -1.32 -14.09 10.06 14.69 0.72%
EY 6.52 -26.89 -34.33 -75.84 -7.10 9.94 6.81 -0.72%
DY 0.00 0.00 0.00 0.00 0.00 1.66 0.75 -
P/NAPS 2.08 1.60 1.29 0.82 0.81 2.05 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