[RGB] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
30-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 47.54%
YoY- 51.83%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 857,642 380,652 272,473 203,605 164,738 128,164 216,326 151.12%
PBT 82,668 47,792 8,683 -4,945 -10,612 -12,240 -7,001 -
Tax -9,264 -6,280 -4,893 -1,562 -1,306 -932 -2,944 115.18%
NP 73,404 41,512 3,790 -6,508 -11,918 -13,172 -9,945 -
-
NP to SH 74,070 42,144 4,629 -6,260 -11,934 -13,244 -9,823 -
-
Tax Rate 11.21% 13.14% 56.35% - - - - -
Total Cost 784,238 339,140 268,683 210,113 176,656 141,336 226,271 129.54%
-
Net Worth 292,762 246,536 231,455 231,519 231,519 216,084 216,084 22.50%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 292,762 246,536 231,455 231,519 231,519 216,084 216,084 22.50%
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
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 8.56% 10.91% 1.39% -3.20% -7.23% -10.28% -4.60% -
ROE 25.30% 17.09% 2.00% -2.70% -5.15% -6.13% -4.55% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 55.66 24.70 17.66 13.19 10.67 8.30 14.02 151.35%
EPS 4.80 2.72 0.30 -0.40 -0.78 -0.84 -0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.16 0.15 0.15 0.15 0.14 0.14 22.64%
Adjusted Per Share Value based on latest NOSH - 1,548,245
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 55.39 24.59 17.60 13.15 10.64 8.28 13.97 151.14%
EPS 4.78 2.72 0.30 -0.40 -0.77 -0.86 -0.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1891 0.1592 0.1495 0.1495 0.1495 0.1396 0.1396 22.49%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.335 0.195 0.18 0.13 0.105 0.11 0.12 -
P/RPS 0.60 0.79 1.02 0.99 0.98 1.32 0.86 -21.38%
P/EPS 6.97 7.13 60.00 -32.05 -13.58 -12.82 -18.86 -
EY 14.35 14.03 1.67 -3.12 -7.36 -7.80 -5.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 1.22 1.20 0.87 0.70 0.79 0.86 61.40%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/08/23 26/05/23 27/02/23 30/11/22 29/08/22 30/05/22 25/02/22 -
Price 0.375 0.23 0.235 0.165 0.11 0.125 0.115 -
P/RPS 0.67 0.93 1.33 1.25 1.03 1.51 0.82 -12.63%
P/EPS 7.80 8.41 78.34 -40.68 -14.23 -14.57 -18.07 -
EY 12.82 11.89 1.28 -2.46 -7.03 -6.86 -5.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 1.44 1.57 1.10 0.73 0.89 0.82 79.66%

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