[RGB] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 64.71%
YoY- 613.02%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 36,330 139,635 105,875 65,059 31,449 187,398 113,011 -53.10%
PBT 1,782 6,511 5,328 4,074 2,574 6,133 2,273 -14.98%
Tax -138 -565 -439 -12 -5 -97 -96 27.39%
NP 1,644 5,946 4,889 4,062 2,569 6,036 2,177 -17.08%
-
NP to SH 1,719 6,637 5,217 4,271 2,593 6,717 2,104 -12.61%
-
Tax Rate 7.74% 8.68% 8.24% 0.29% 0.19% 1.58% 4.22% -
Total Cost 34,686 133,689 100,986 60,997 28,880 181,362 110,834 -53.93%
-
Net Worth 80,219 68,658 69,560 69,259 67,643 57,160 58,444 23.53%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 572 - - - - - -
Div Payout % - 8.62% - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 80,219 68,658 69,560 69,259 67,643 57,160 58,444 23.53%
NOSH 1,145,999 1,144,310 1,159,333 1,154,324 1,127,391 1,143,207 1,168,888 -1.31%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 4.53% 4.26% 4.62% 6.24% 8.17% 3.22% 1.93% -
ROE 2.14% 9.67% 7.50% 6.17% 3.83% 11.75% 3.60% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 3.17 12.20 9.13 5.64 2.79 16.39 9.67 -52.48%
EPS 0.15 0.58 0.45 0.37 0.23 0.58 0.18 -11.45%
DPS 0.00 0.05 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.06 0.06 0.06 0.06 0.05 0.05 25.17%
Adjusted Per Share Value based on latest NOSH - 1,118,666
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 2.37 9.09 6.89 4.24 2.05 12.20 7.36 -53.05%
EPS 0.11 0.43 0.34 0.28 0.17 0.44 0.14 -14.86%
DPS 0.00 0.04 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0522 0.0447 0.0453 0.0451 0.044 0.0372 0.0381 23.38%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.105 0.11 0.12 0.11 0.08 0.09 0.08 -
P/RPS 3.31 0.90 1.31 1.95 2.87 0.55 0.83 151.69%
P/EPS 70.00 18.97 26.67 29.73 34.78 15.32 44.44 35.41%
EY 1.43 5.27 3.75 3.36 2.88 6.53 2.25 -26.09%
DY 0.00 0.45 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.83 2.00 1.83 1.33 1.80 1.60 -4.21%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 28/02/14 26/11/13 26/08/13 28/05/13 27/02/13 30/11/12 -
Price 0.11 0.115 0.13 0.13 0.125 0.075 0.09 -
P/RPS 3.47 0.94 1.42 2.31 4.48 0.46 0.93 140.75%
P/EPS 73.33 19.83 28.89 35.14 54.35 12.76 50.00 29.11%
EY 1.36 5.04 3.46 2.85 1.84 7.83 2.00 -22.68%
DY 0.00 0.43 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.92 2.17 2.17 2.08 1.50 1.80 -8.71%

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