[RGB] QoQ Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
30-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 21.32%
YoY- 51.83%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 428,821 95,163 272,473 152,704 82,369 32,041 216,326 57.99%
PBT 41,334 11,948 8,683 -3,709 -5,306 -3,060 -7,001 -
Tax -4,632 -1,570 -4,893 -1,172 -653 -233 -2,944 35.38%
NP 36,702 10,378 3,790 -4,881 -5,959 -3,293 -9,945 -
-
NP to SH 37,035 10,536 4,629 -4,695 -5,967 -3,311 -9,823 -
-
Tax Rate 11.21% 13.14% 56.35% - - - - -
Total Cost 392,119 84,785 268,683 157,585 88,328 35,334 226,271 44.42%
-
Net Worth 292,762 246,536 231,455 231,519 231,519 216,084 216,084 22.50%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 292,762 246,536 231,455 231,519 231,519 216,084 216,084 22.50%
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
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 8.56% 10.91% 1.39% -3.20% -7.23% -10.28% -4.60% -
ROE 12.65% 4.27% 2.00% -2.03% -2.58% -1.53% -4.55% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 27.83 6.18 17.66 9.89 5.34 2.08 14.02 58.14%
EPS 2.40 0.68 0.30 -0.30 -0.39 -0.21 -0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.16 0.15 0.15 0.15 0.14 0.14 22.64%
Adjusted Per Share Value based on latest NOSH - 1,548,245
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 27.92 6.20 17.74 9.94 5.36 2.09 14.09 57.95%
EPS 2.41 0.69 0.30 -0.31 -0.39 -0.22 -0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1906 0.1605 0.1507 0.1508 0.1508 0.1407 0.1407 22.49%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.335 0.195 0.18 0.13 0.105 0.11 0.12 -
P/RPS 1.20 3.16 1.02 1.31 1.97 5.30 0.86 24.94%
P/EPS 13.94 28.52 60.00 -42.74 -27.16 -51.28 -18.86 -
EY 7.17 3.51 1.67 -2.34 -3.68 -1.95 -5.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 1.22 1.20 0.87 0.70 0.79 0.86 61.40%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/08/23 26/05/23 27/02/23 30/11/22 29/08/22 30/05/22 25/02/22 -
Price 0.375 0.23 0.235 0.165 0.11 0.125 0.115 -
P/RPS 1.35 3.72 1.33 1.67 2.06 6.02 0.82 39.55%
P/EPS 15.60 33.64 78.34 -54.24 -28.45 -58.27 -18.07 -
EY 6.41 2.97 1.28 -1.84 -3.51 -1.72 -5.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 1.44 1.57 1.10 0.73 0.89 0.82 79.66%

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