[RGB] QoQ Annualized Quarter Result on 31-Mar-2023 [#1]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
26-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 810.43%
YoY- 418.21%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 707,821 798,916 857,642 380,652 272,473 203,605 164,738 163.59%
PBT 43,952 92,610 82,668 47,792 8,683 -4,945 -10,612 -
Tax -11,651 -8,916 -9,264 -6,280 -4,893 -1,562 -1,306 328.43%
NP 32,301 83,694 73,404 41,512 3,790 -6,508 -11,918 -
-
NP to SH 36,488 84,369 74,070 42,144 4,629 -6,260 -11,934 -
-
Tax Rate 26.51% 9.63% 11.21% 13.14% 56.35% - - -
Total Cost 675,520 715,221 784,238 339,140 268,683 210,113 176,656 143.93%
-
Net Worth 261,945 308,170 292,762 246,536 231,455 231,519 231,519 8.55%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 30,817 12,326 - - - - - -
Div Payout % 84.46% 14.61% - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 261,945 308,170 292,762 246,536 231,455 231,519 231,519 8.55%
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
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 4.56% 10.48% 8.56% 10.91% 1.39% -3.20% -7.23% -
ROE 13.93% 27.38% 25.30% 17.09% 2.00% -2.70% -5.15% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 45.94 51.85 55.66 24.70 17.66 13.19 10.67 163.95%
EPS 2.37 5.48 4.80 2.72 0.30 -0.40 -0.78 -
DPS 2.00 0.80 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.20 0.19 0.16 0.15 0.15 0.15 8.67%
Adjusted Per Share Value based on latest NOSH - 1,548,245
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 46.09 52.02 55.84 24.79 17.74 13.26 10.73 163.54%
EPS 2.38 5.49 4.82 2.74 0.30 -0.41 -0.78 -
DPS 2.01 0.80 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1706 0.2007 0.1906 0.1605 0.1507 0.1508 0.1508 8.54%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.27 0.29 0.335 0.195 0.18 0.13 0.105 -
P/RPS 0.59 0.56 0.60 0.79 1.02 0.99 0.98 -28.63%
P/EPS 11.40 5.30 6.97 7.13 60.00 -32.05 -13.58 -
EY 8.77 18.88 14.35 14.03 1.67 -3.12 -7.36 -
DY 7.41 2.76 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.45 1.76 1.22 1.20 0.87 0.70 72.53%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/02/24 29/11/23 24/08/23 26/05/23 27/02/23 30/11/22 29/08/22 -
Price 0.29 0.30 0.375 0.23 0.235 0.165 0.11 -
P/RPS 0.63 0.58 0.67 0.93 1.33 1.25 1.03 -27.87%
P/EPS 12.25 5.48 7.80 8.41 78.34 -40.68 -14.23 -
EY 8.17 18.25 12.82 11.89 1.28 -2.46 -7.03 -
DY 6.90 2.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.50 1.97 1.44 1.57 1.10 0.73 76.10%

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