[RGB] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 19.28%
YoY- 179.13%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 168,275 88,609 38,729 214,646 158,393 96,881 36,330 177.60%
PBT 19,750 12,766 5,340 19,696 16,988 9,954 1,782 396.36%
Tax -2,902 -1,754 -971 -1,540 -1,562 -794 -138 660.45%
NP 16,848 11,012 4,369 18,156 15,426 9,160 1,644 371.13%
-
NP to SH 16,603 10,886 4,327 18,526 15,532 9,252 1,719 352.90%
-
Tax Rate 14.69% 13.74% 18.18% 7.82% 9.19% 7.98% 7.74% -
Total Cost 151,427 77,597 34,360 196,490 142,967 87,721 34,686 166.87%
-
Net Worth 173,464 133,051 116,945 104,869 92,728 80,954 80,219 67.14%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - 2,913 579 578 - -
Div Payout % - - - 15.72% 3.73% 6.25% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 173,464 133,051 116,945 104,869 92,728 80,954 80,219 67.14%
NOSH 1,239,029 1,209,555 1,169,459 1,165,220 1,159,104 1,156,499 1,145,999 5.33%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 10.01% 12.43% 11.28% 8.46% 9.74% 9.45% 4.53% -
ROE 9.57% 8.18% 3.70% 17.67% 16.75% 11.43% 2.14% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 13.58 7.33 3.31 18.42 13.67 8.38 3.17 163.53%
EPS 1.34 0.90 0.37 1.59 1.34 0.80 0.15 329.96%
DPS 0.00 0.00 0.00 0.25 0.05 0.05 0.00 -
NAPS 0.14 0.11 0.10 0.09 0.08 0.07 0.07 58.67%
Adjusted Per Share Value based on latest NOSH - 1,198,000
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 10.87 5.72 2.50 13.86 10.23 6.26 2.35 177.35%
EPS 1.07 0.70 0.28 1.20 1.00 0.60 0.11 355.05%
DPS 0.00 0.00 0.00 0.19 0.04 0.04 0.00 -
NAPS 0.112 0.0859 0.0755 0.0677 0.0599 0.0523 0.0518 67.13%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.14 0.14 0.16 0.135 0.16 0.11 0.105 -
P/RPS 1.03 1.91 4.83 0.73 1.17 1.31 3.31 -54.04%
P/EPS 10.45 15.56 43.24 8.49 11.94 13.75 70.00 -71.82%
EY 9.57 6.43 2.31 11.78 8.38 7.27 1.43 254.71%
DY 0.00 0.00 0.00 1.85 0.31 0.45 0.00 -
P/NAPS 1.00 1.27 1.60 1.50 2.00 1.57 1.50 -23.66%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 23/11/15 28/08/15 29/05/15 26/02/15 27/11/14 25/08/14 28/05/14 -
Price 0.18 0.105 0.165 0.175 0.145 0.13 0.11 -
P/RPS 1.33 1.43 4.98 0.95 1.06 1.55 3.47 -47.20%
P/EPS 13.43 11.67 44.59 11.01 10.82 16.25 73.33 -67.71%
EY 7.44 8.57 2.24 9.09 9.24 6.15 1.36 210.15%
DY 0.00 0.00 0.00 1.43 0.34 0.38 0.00 -
P/NAPS 1.29 0.95 1.65 1.94 1.81 1.86 1.57 -12.26%

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