[RGB] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -61.4%
YoY- 1991.13%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 139,635 105,875 65,059 31,449 187,398 113,011 56,341 82.83%
PBT 6,511 5,328 4,074 2,574 6,133 2,273 715 334.32%
Tax -565 -439 -12 -5 -97 -96 -10 1361.64%
NP 5,946 4,889 4,062 2,569 6,036 2,177 705 312.73%
-
NP to SH 6,637 5,217 4,271 2,593 6,717 2,104 599 394.83%
-
Tax Rate 8.68% 8.24% 0.29% 0.19% 1.58% 4.22% 1.40% -
Total Cost 133,689 100,986 60,997 28,880 181,362 110,834 55,636 79.11%
-
Net Worth 68,658 69,560 69,259 67,643 57,160 58,444 59,899 9.49%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 572 - - - - - - -
Div Payout % 8.62% - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 68,658 69,560 69,259 67,643 57,160 58,444 59,899 9.49%
NOSH 1,144,310 1,159,333 1,154,324 1,127,391 1,143,207 1,168,888 1,197,999 -3.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 4.26% 4.62% 6.24% 8.17% 3.22% 1.93% 1.25% -
ROE 9.67% 7.50% 6.17% 3.83% 11.75% 3.60% 1.00% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 12.20 9.13 5.64 2.79 16.39 9.67 4.70 88.54%
EPS 0.58 0.45 0.37 0.23 0.58 0.18 0.05 410.15%
DPS 0.05 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.06 0.06 0.06 0.05 0.05 0.05 12.88%
Adjusted Per Share Value based on latest NOSH - 1,127,391
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 9.09 6.89 4.24 2.05 12.20 7.36 3.67 82.75%
EPS 0.43 0.34 0.28 0.17 0.44 0.14 0.04 384.98%
DPS 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0447 0.0453 0.0451 0.044 0.0372 0.0381 0.039 9.49%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.11 0.12 0.11 0.08 0.09 0.08 0.08 -
P/RPS 0.90 1.31 1.95 2.87 0.55 0.83 1.70 -34.48%
P/EPS 18.97 26.67 29.73 34.78 15.32 44.44 160.00 -75.77%
EY 5.27 3.75 3.36 2.88 6.53 2.25 0.63 310.48%
DY 0.45 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 2.00 1.83 1.33 1.80 1.60 1.60 9.34%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 26/11/13 26/08/13 28/05/13 27/02/13 30/11/12 24/08/12 -
Price 0.115 0.13 0.13 0.125 0.075 0.09 0.08 -
P/RPS 0.94 1.42 2.31 4.48 0.46 0.93 1.70 -32.55%
P/EPS 19.83 28.89 35.14 54.35 12.76 50.00 160.00 -75.04%
EY 5.04 3.46 2.85 1.84 7.83 2.00 0.63 298.48%
DY 0.43 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 2.17 2.17 2.08 1.50 1.80 1.60 12.88%

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