[RGB] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
17-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 33.44%
YoY- -232.83%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 216,326 212,961 179,284 136,684 184,028 175,777 183,720 11.47%
PBT -7,001 -11,129 -6,466 -17,724 -27,958 -29,681 -19,654 -49.65%
Tax -2,944 -1,909 -1,918 -1,412 -1,118 -168 -1,136 88.34%
NP -9,945 -13,038 -8,384 -19,136 -29,076 -29,849 -20,790 -38.75%
-
NP to SH -9,823 -12,996 -8,362 -19,128 -28,737 -29,773 -20,858 -39.38%
-
Tax Rate - - - - - - - -
Total Cost 226,271 225,999 187,668 155,820 213,104 205,626 204,510 6.95%
-
Net Worth 216,084 216,084 231,519 231,519 231,519 231,519 262,388 -12.11%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 216,084 216,084 231,519 231,519 231,519 231,519 262,388 -12.11%
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
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -4.60% -6.12% -4.68% -14.00% -15.80% -16.98% -11.32% -
ROE -4.55% -6.01% -3.61% -8.26% -12.41% -12.86% -7.95% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 14.02 13.80 11.62 8.86 11.92 11.39 11.90 11.51%
EPS -0.64 -0.84 -0.54 -1.24 -1.91 -1.97 -0.80 -13.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.15 0.15 0.15 0.15 0.17 -12.10%
Adjusted Per Share Value based on latest NOSH - 1,548,245
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 14.09 13.87 11.67 8.90 11.98 11.45 11.96 11.51%
EPS -0.64 -0.85 -0.54 -1.25 -1.87 -1.94 -1.36 -39.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1407 0.1407 0.1508 0.1508 0.1508 0.1508 0.1709 -12.12%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.12 0.12 0.12 0.13 0.14 0.12 0.14 -
P/RPS 0.86 0.87 1.03 1.47 1.17 1.05 1.18 -18.96%
P/EPS -18.86 -14.25 -22.15 -10.49 -7.52 -6.22 -10.36 48.92%
EY -5.30 -7.02 -4.51 -9.53 -13.30 -16.07 -9.65 -32.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.86 0.80 0.87 0.93 0.80 0.82 3.21%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 29/11/21 27/08/21 17/05/21 03/03/21 27/11/20 26/08/20 -
Price 0.115 0.12 0.11 0.12 0.135 0.125 0.145 -
P/RPS 0.82 0.87 0.95 1.36 1.13 1.10 1.22 -23.21%
P/EPS -18.07 -14.25 -20.30 -9.68 -7.25 -6.48 -10.73 41.41%
EY -5.53 -7.02 -4.93 -10.33 -13.79 -15.43 -9.32 -29.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.86 0.73 0.80 0.90 0.83 0.85 -2.36%

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