[RGB] QoQ Annualized Quarter Result on 30-Sep-2020 [#3]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- -42.74%
YoY- -189.13%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 179,284 136,684 184,028 175,777 183,720 309,732 351,097 -36.13%
PBT -6,466 -17,724 -27,958 -29,681 -19,654 18,376 42,841 -
Tax -1,918 -1,412 -1,118 -168 -1,136 -3,660 -2,666 -19.72%
NP -8,384 -19,136 -29,076 -29,849 -20,790 14,716 40,175 -
-
NP to SH -8,362 -19,128 -28,737 -29,773 -20,858 14,400 39,766 -
-
Tax Rate - - - - - 19.92% 6.22% -
Total Cost 187,668 155,820 213,104 205,626 204,510 295,016 310,922 -28.60%
-
Net Worth 231,519 231,519 231,519 231,519 262,388 278,684 263,188 -8.19%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - 4,644 -
Div Payout % - - - - - - 11.68% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 231,519 231,519 231,519 231,519 262,388 278,684 263,188 -8.19%
NOSH 1,548,245 1,548,245 1,548,245 1,548,245 1,548,245 1,548,245 1,548,245 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -4.68% -14.00% -15.80% -16.98% -11.32% 4.75% 11.44% -
ROE -3.61% -8.26% -12.41% -12.86% -7.95% 5.17% 15.11% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 11.62 8.86 11.92 11.39 11.90 20.01 22.68 -35.99%
EPS -0.54 -1.24 -1.91 -1.97 -0.80 0.92 2.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.30 -
NAPS 0.15 0.15 0.15 0.15 0.17 0.18 0.17 -8.01%
Adjusted Per Share Value based on latest NOSH - 1,548,245
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 11.67 8.90 11.98 11.45 11.96 20.17 22.86 -36.15%
EPS -0.54 -1.25 -1.87 -1.94 -1.36 0.94 2.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.30 -
NAPS 0.1508 0.1508 0.1508 0.1508 0.1709 0.1815 0.1714 -8.18%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.12 0.13 0.14 0.12 0.14 0.125 0.175 -
P/RPS 1.03 1.47 1.17 1.05 1.18 0.62 0.77 21.42%
P/EPS -22.15 -10.49 -7.52 -6.22 -10.36 13.44 6.81 -
EY -4.51 -9.53 -13.30 -16.07 -9.65 7.44 14.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.71 -
P/NAPS 0.80 0.87 0.93 0.80 0.82 0.69 1.03 -15.51%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 27/08/21 17/05/21 03/03/21 27/11/20 26/08/20 30/06/20 27/02/20 -
Price 0.11 0.12 0.135 0.125 0.145 0.14 0.20 -
P/RPS 0.95 1.36 1.13 1.10 1.22 0.70 0.88 5.24%
P/EPS -20.30 -9.68 -7.25 -6.48 -10.73 15.05 7.79 -
EY -4.93 -10.33 -13.79 -15.43 -9.32 6.64 12.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
P/NAPS 0.73 0.80 0.90 0.83 0.85 0.78 1.18 -27.41%

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