[RGB] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 219.25%
YoY- 121.85%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 105,875 65,059 31,449 187,398 113,011 56,341 28,091 141.99%
PBT 5,328 4,074 2,574 6,133 2,273 715 235 699.53%
Tax -439 -12 -5 -97 -96 -10 -3 2668.50%
NP 4,889 4,062 2,569 6,036 2,177 705 232 661.52%
-
NP to SH 5,217 4,271 2,593 6,717 2,104 599 124 1106.91%
-
Tax Rate 8.24% 0.29% 0.19% 1.58% 4.22% 1.40% 1.28% -
Total Cost 100,986 60,997 28,880 181,362 110,834 55,636 27,859 135.78%
-
Net Worth 69,560 69,259 67,643 57,160 58,444 59,899 62,000 7.96%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 69,560 69,259 67,643 57,160 58,444 59,899 62,000 7.96%
NOSH 1,159,333 1,154,324 1,127,391 1,143,207 1,168,888 1,197,999 1,240,000 -4.38%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 4.62% 6.24% 8.17% 3.22% 1.93% 1.25% 0.83% -
ROE 7.50% 6.17% 3.83% 11.75% 3.60% 1.00% 0.20% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 9.13 5.64 2.79 16.39 9.67 4.70 2.27 152.69%
EPS 0.45 0.37 0.23 0.58 0.18 0.05 0.01 1162.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.06 0.06 0.05 0.05 0.05 0.05 12.91%
Adjusted Per Share Value based on latest NOSH - 1,163,235
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 6.89 4.24 2.05 12.20 7.36 3.67 1.83 141.82%
EPS 0.34 0.28 0.17 0.44 0.14 0.04 0.01 947.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0453 0.0451 0.044 0.0372 0.0381 0.039 0.0404 7.92%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.12 0.11 0.08 0.09 0.08 0.08 0.08 -
P/RPS 1.31 1.95 2.87 0.55 0.83 1.70 3.53 -48.32%
P/EPS 26.67 29.73 34.78 15.32 44.44 160.00 800.00 -89.62%
EY 3.75 3.36 2.88 6.53 2.25 0.63 0.13 838.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.83 1.33 1.80 1.60 1.60 1.60 16.02%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 26/08/13 28/05/13 27/02/13 30/11/12 24/08/12 29/05/12 -
Price 0.13 0.13 0.125 0.075 0.09 0.08 0.08 -
P/RPS 1.42 2.31 4.48 0.46 0.93 1.70 3.53 -45.47%
P/EPS 28.89 35.14 54.35 12.76 50.00 160.00 800.00 -89.05%
EY 3.46 2.85 1.84 7.83 2.00 0.63 0.13 789.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 2.17 2.08 1.50 1.80 1.60 1.60 22.50%

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