[RGB] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 100.4%
YoY- 103.14%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 187,398 113,011 56,341 28,091 118,211 87,072 58,541 116.44%
PBT 6,133 2,273 715 235 -32,808 -13,453 -8,160 -
Tax -97 -96 -10 -3 -87 -12 -7 472.34%
NP 6,036 2,177 705 232 -32,895 -13,465 -8,167 -
-
NP to SH 6,717 2,104 599 124 -30,747 -12,295 -7,356 -
-
Tax Rate 1.58% 4.22% 1.40% 1.28% - - - -
Total Cost 181,362 110,834 55,636 27,859 151,106 100,537 66,708 94.20%
-
Net Worth 57,160 58,444 59,899 62,000 57,554 80,781 87,689 -24.72%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 57,160 58,444 59,899 62,000 57,554 80,781 87,689 -24.72%
NOSH 1,143,207 1,168,888 1,197,999 1,240,000 1,151,082 1,154,018 1,252,711 -5.88%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 3.22% 1.93% 1.25% 0.83% -27.83% -15.46% -13.95% -
ROE 11.75% 3.60% 1.00% 0.20% -53.42% -15.22% -8.39% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 16.39 9.67 4.70 2.27 10.27 7.55 4.67 130.06%
EPS 0.58 0.18 0.05 0.01 -2.67 -1.07 -0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.05 0.05 0.05 0.05 0.07 0.07 -20.01%
Adjusted Per Share Value based on latest NOSH - 1,240,000
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 12.20 7.36 3.67 1.83 7.70 5.67 3.81 116.48%
EPS 0.44 0.14 0.04 0.01 -2.00 -0.80 -0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0372 0.0381 0.039 0.0404 0.0375 0.0526 0.0571 -24.75%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.09 0.08 0.08 0.08 0.08 0.06 0.09 -
P/RPS 0.55 0.83 1.70 3.53 0.78 0.80 1.93 -56.53%
P/EPS 15.32 44.44 160.00 800.00 -2.99 -5.63 -15.33 -
EY 6.53 2.25 0.63 0.13 -33.39 -17.76 -6.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.60 1.60 1.60 1.60 0.86 1.29 24.74%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 30/11/12 24/08/12 29/05/12 28/02/12 22/11/11 23/08/11 -
Price 0.075 0.09 0.08 0.08 0.09 0.08 0.06 -
P/RPS 0.46 0.93 1.70 3.53 0.88 1.06 1.28 -49.29%
P/EPS 12.76 50.00 160.00 800.00 -3.37 -7.51 -10.22 -
EY 7.83 2.00 0.63 0.13 -29.68 -13.32 -9.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.80 1.60 1.60 1.80 1.14 0.86 44.65%

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