[RGB] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 27.08%
YoY- 52.15%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 144,516 190,756 119,013 154,684 169,360 219,749 261,046 -9.38%
PBT 5,738 8,472 -28,316 -43,456 -82,598 -11,201 36,168 -26.41%
Tax -697 -99 -87 573 88 -455 -755 -1.32%
NP 5,041 8,373 -28,403 -42,883 -82,510 -11,656 35,413 -27.73%
-
NP to SH 5,783 9,186 -26,677 -37,105 -77,550 -10,650 35,451 -26.07%
-
Tax Rate 12.15% 1.17% - - - - 2.09% -
Total Cost 139,475 182,383 147,416 197,567 251,870 231,405 225,633 -7.70%
-
Net Worth 80,219 67,643 62,000 84,063 124,983 185,387 174,031 -12.10%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 591 - - - - - 5,913 -31.86%
Div Payout % 10.23% - - - - - 16.68% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 80,219 67,643 62,000 84,063 124,983 185,387 174,031 -12.10%
NOSH 1,145,999 1,127,391 1,240,000 1,200,909 1,136,217 882,800 870,156 4.69%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 3.49% 4.39% -23.87% -27.72% -48.72% -5.30% 13.57% -
ROE 7.21% 13.58% -43.03% -44.14% -62.05% -5.74% 20.37% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 12.61 16.92 9.60 12.88 14.91 24.89 30.00 -13.44%
EPS 0.50 0.81 -2.15 -3.09 -6.83 -1.21 4.07 -29.48%
DPS 0.05 0.00 0.00 0.00 0.00 0.00 0.68 -35.26%
NAPS 0.07 0.06 0.05 0.07 0.11 0.21 0.20 -16.04%
Adjusted Per Share Value based on latest NOSH - 1,200,909
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 9.41 12.42 7.75 10.07 11.03 14.31 17.00 -9.38%
EPS 0.38 0.60 -1.74 -2.42 -5.05 -0.69 2.31 -25.96%
DPS 0.04 0.00 0.00 0.00 0.00 0.00 0.39 -31.57%
NAPS 0.0522 0.044 0.0404 0.0547 0.0814 0.1207 0.1133 -12.11%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.105 0.08 0.08 0.11 0.11 0.10 0.47 -
P/RPS 0.83 0.47 0.83 0.85 0.74 0.40 1.57 -10.07%
P/EPS 20.81 9.82 -3.72 -3.56 -1.61 -8.29 11.54 10.32%
EY 4.81 10.19 -26.89 -28.09 -62.05 -12.06 8.67 -9.34%
DY 0.49 0.00 0.00 0.00 0.00 0.00 1.45 -16.53%
P/NAPS 1.50 1.33 1.60 1.57 1.00 0.48 2.35 -7.20%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 28/05/14 28/05/13 29/05/12 25/05/11 26/05/10 28/05/09 29/05/08 -
Price 0.11 0.125 0.08 0.09 0.09 0.17 0.41 -
P/RPS 0.87 0.74 0.83 0.70 0.60 0.68 1.37 -7.28%
P/EPS 21.80 15.34 -3.72 -2.91 -1.32 -14.09 10.06 13.74%
EY 4.59 6.52 -26.89 -34.33 -75.84 -7.10 9.94 -12.07%
DY 0.47 0.00 0.00 0.00 0.00 0.00 1.66 -18.95%
P/NAPS 1.57 2.08 1.60 1.29 0.82 0.81 2.05 -4.34%

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