[RGB] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -63.79%
YoY- -46.43%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 184,028 175,777 183,720 309,732 351,097 291,961 214,678 -9.71%
PBT -27,958 -29,681 -19,654 18,376 42,841 35,380 29,270 -
Tax -1,118 -168 -1,136 -3,660 -2,666 -1,450 -1,022 6.13%
NP -29,076 -29,849 -20,790 14,716 40,175 33,929 28,248 -
-
NP to SH -28,737 -29,773 -20,858 14,400 39,766 33,404 27,748 -
-
Tax Rate - - - 19.92% 6.22% 4.10% 3.49% -
Total Cost 213,104 205,626 204,510 295,016 310,922 258,032 186,430 9.28%
-
Net Worth 231,519 231,519 262,388 278,684 263,188 247,456 24,658,192 -95.48%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - 4,644 - - -
Div Payout % - - - - 11.68% - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 231,519 231,519 262,388 278,684 263,188 247,456 24,658,192 -95.48%
NOSH 1,548,245 1,548,245 1,548,245 1,548,245 1,548,245 1,547,942 1,546,243 0.08%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -15.80% -16.98% -11.32% 4.75% 11.44% 11.62% 13.16% -
ROE -12.41% -12.86% -7.95% 5.17% 15.11% 13.50% 0.11% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 11.92 11.39 11.90 20.01 22.68 18.88 13.93 -9.82%
EPS -1.91 -1.97 -0.80 0.92 2.58 2.16 1.80 -
DPS 0.00 0.00 0.00 0.00 0.30 0.00 0.00 -
NAPS 0.15 0.15 0.17 0.18 0.17 0.16 16.00 -95.49%
Adjusted Per Share Value based on latest NOSH - 1,548,245
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 11.98 11.45 11.96 20.17 22.86 19.01 13.98 -9.73%
EPS -1.87 -1.94 -1.36 0.94 2.59 2.18 1.81 -
DPS 0.00 0.00 0.00 0.00 0.30 0.00 0.00 -
NAPS 0.1508 0.1508 0.1709 0.1815 0.1714 0.1611 16.056 -95.48%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.14 0.12 0.14 0.125 0.175 0.175 0.205 -
P/RPS 1.17 1.05 1.18 0.62 0.77 0.93 1.47 -14.05%
P/EPS -7.52 -6.22 -10.36 13.44 6.81 8.10 11.39 -
EY -13.30 -16.07 -9.65 7.44 14.68 12.34 8.78 -
DY 0.00 0.00 0.00 0.00 1.71 0.00 0.00 -
P/NAPS 0.93 0.80 0.82 0.69 1.03 1.09 0.01 1924.68%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 03/03/21 27/11/20 26/08/20 30/06/20 27/02/20 28/11/19 30/08/19 -
Price 0.135 0.125 0.145 0.14 0.20 0.17 0.195 -
P/RPS 1.13 1.10 1.22 0.70 0.88 0.90 1.40 -13.25%
P/EPS -7.25 -6.48 -10.73 15.05 7.79 7.87 10.83 -
EY -13.79 -15.43 -9.32 6.64 12.84 12.70 9.23 -
DY 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
P/NAPS 0.90 0.83 0.85 0.78 1.18 1.06 0.01 1881.09%

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