[RGB] QoQ Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 80.58%
YoY- -7.18%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 91,860 77,433 351,097 218,971 107,339 52,176 379,250 -61.17%
PBT -9,827 4,594 42,841 26,535 14,635 7,163 35,165 -
Tax -568 -915 -2,666 -1,088 -511 -284 274 -
NP -10,395 3,679 40,175 25,447 14,124 6,879 35,439 -
-
NP to SH -10,429 3,600 39,766 25,053 13,874 6,720 35,173 -
-
Tax Rate - 19.92% 6.22% 4.10% 3.49% 3.96% -0.78% -
Total Cost 102,255 73,754 310,922 193,524 93,215 45,297 343,811 -55.47%
-
Net Worth 262,388 278,684 263,188 247,456 24,658,192 230,932 230,791 8.93%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 4,644 - - - 10,770 -
Div Payout % - - 11.68% - - - 30.62% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 262,388 278,684 263,188 247,456 24,658,192 230,932 230,791 8.93%
NOSH 1,548,245 1,548,245 1,548,245 1,547,942 1,546,243 1,540,575 1,539,089 0.39%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -11.32% 4.75% 11.44% 11.62% 13.16% 13.18% 9.34% -
ROE -3.97% 1.29% 15.11% 10.12% 0.06% 2.91% 15.24% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 5.95 5.00 22.68 14.16 6.96 3.39 24.65 -61.26%
EPS -0.40 0.23 2.58 1.62 0.90 0.44 2.29 -
DPS 0.00 0.00 0.30 0.00 0.00 0.00 0.70 -
NAPS 0.17 0.18 0.17 0.16 16.00 0.15 0.15 8.71%
Adjusted Per Share Value based on latest NOSH - 1,547,942
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 5.98 5.04 22.86 14.26 6.99 3.40 24.69 -61.17%
EPS -0.68 0.23 2.59 1.63 0.90 0.44 2.29 -
DPS 0.00 0.00 0.30 0.00 0.00 0.00 0.70 -
NAPS 0.1709 0.1815 0.1714 0.1611 16.056 0.1504 0.1503 8.94%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.14 0.125 0.175 0.175 0.205 0.21 0.19 -
P/RPS 2.35 2.50 0.77 1.24 2.94 6.20 0.77 110.54%
P/EPS -20.72 53.76 6.81 10.80 22.77 48.11 8.31 -
EY -4.83 1.86 14.68 9.26 4.39 2.08 12.03 -
DY 0.00 0.00 1.71 0.00 0.00 0.00 3.68 -
P/NAPS 0.82 0.69 1.03 1.09 0.01 1.40 1.27 -25.31%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 30/06/20 27/02/20 28/11/19 30/08/19 30/05/19 26/02/19 -
Price 0.145 0.14 0.20 0.17 0.195 0.195 0.235 -
P/RPS 2.44 2.80 0.88 1.20 2.80 5.75 0.95 87.65%
P/EPS -21.46 60.21 7.79 10.49 21.66 44.67 10.28 -
EY -4.66 1.66 12.84 9.53 4.62 2.24 9.73 -
DY 0.00 0.00 1.50 0.00 0.00 0.00 2.98 -
P/NAPS 0.85 0.78 1.18 1.06 0.01 1.30 1.57 -33.59%

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