[RGB] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 27.22%
YoY- -1.19%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 158,393 96,881 36,330 139,635 105,875 65,059 31,449 193.53%
PBT 16,988 9,954 1,782 6,511 5,328 4,074 2,574 251.44%
Tax -1,562 -794 -138 -565 -439 -12 -5 4487.99%
NP 15,426 9,160 1,644 5,946 4,889 4,062 2,569 230.00%
-
NP to SH 15,532 9,252 1,719 6,637 5,217 4,271 2,593 229.46%
-
Tax Rate 9.19% 7.98% 7.74% 8.68% 8.24% 0.29% 0.19% -
Total Cost 142,967 87,721 34,686 133,689 100,986 60,997 28,880 190.18%
-
Net Worth 92,728 80,954 80,219 68,658 69,560 69,259 67,643 23.37%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 579 578 - 572 - - - -
Div Payout % 3.73% 6.25% - 8.62% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 92,728 80,954 80,219 68,658 69,560 69,259 67,643 23.37%
NOSH 1,159,104 1,156,499 1,145,999 1,144,310 1,159,333 1,154,324 1,127,391 1.86%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 9.74% 9.45% 4.53% 4.26% 4.62% 6.24% 8.17% -
ROE 16.75% 11.43% 2.14% 9.67% 7.50% 6.17% 3.83% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 13.67 8.38 3.17 12.20 9.13 5.64 2.79 188.19%
EPS 1.34 0.80 0.15 0.58 0.45 0.37 0.23 223.43%
DPS 0.05 0.05 0.00 0.05 0.00 0.00 0.00 -
NAPS 0.08 0.07 0.07 0.06 0.06 0.06 0.06 21.12%
Adjusted Per Share Value based on latest NOSH - 1,183,333
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 10.23 6.26 2.35 9.02 6.84 4.20 2.03 193.64%
EPS 1.00 0.60 0.11 0.43 0.34 0.28 0.17 225.51%
DPS 0.04 0.04 0.00 0.04 0.00 0.00 0.00 -
NAPS 0.0599 0.0523 0.0518 0.0443 0.0449 0.0447 0.0437 23.37%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.16 0.11 0.105 0.11 0.12 0.11 0.08 -
P/RPS 1.17 1.31 3.31 0.90 1.31 1.95 2.87 -44.99%
P/EPS 11.94 13.75 70.00 18.97 26.67 29.73 34.78 -50.93%
EY 8.38 7.27 1.43 5.27 3.75 3.36 2.88 103.68%
DY 0.31 0.45 0.00 0.45 0.00 0.00 0.00 -
P/NAPS 2.00 1.57 1.50 1.83 2.00 1.83 1.33 31.22%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 25/08/14 28/05/14 28/02/14 26/11/13 26/08/13 28/05/13 -
Price 0.145 0.13 0.11 0.115 0.13 0.13 0.125 -
P/RPS 1.06 1.55 3.47 0.94 1.42 2.31 4.48 -61.71%
P/EPS 10.82 16.25 73.33 19.83 28.89 35.14 54.35 -65.87%
EY 9.24 6.15 1.36 5.04 3.46 2.85 1.84 192.96%
DY 0.34 0.38 0.00 0.43 0.00 0.00 0.00 -
P/NAPS 1.81 1.86 1.57 1.92 2.17 2.17 2.08 -8.84%

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