[RGB] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -74.1%
YoY- -33.71%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 214,646 158,393 96,881 36,330 139,635 105,875 65,059 121.13%
PBT 19,696 16,988 9,954 1,782 6,511 5,328 4,074 185.09%
Tax -1,540 -1,562 -794 -138 -565 -439 -12 2421.85%
NP 18,156 15,426 9,160 1,644 5,946 4,889 4,062 170.60%
-
NP to SH 18,526 15,532 9,252 1,719 6,637 5,217 4,271 165.26%
-
Tax Rate 7.82% 9.19% 7.98% 7.74% 8.68% 8.24% 0.29% -
Total Cost 196,490 142,967 87,721 34,686 133,689 100,986 60,997 117.65%
-
Net Worth 104,869 92,728 80,954 80,219 68,658 69,560 69,259 31.76%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 2,913 579 578 - 572 - - -
Div Payout % 15.72% 3.73% 6.25% - 8.62% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 104,869 92,728 80,954 80,219 68,658 69,560 69,259 31.76%
NOSH 1,165,220 1,159,104 1,156,499 1,145,999 1,144,310 1,159,333 1,154,324 0.62%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 8.46% 9.74% 9.45% 4.53% 4.26% 4.62% 6.24% -
ROE 17.67% 16.75% 11.43% 2.14% 9.67% 7.50% 6.17% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 18.42 13.67 8.38 3.17 12.20 9.13 5.64 119.65%
EPS 1.59 1.34 0.80 0.15 0.58 0.45 0.37 163.61%
DPS 0.25 0.05 0.05 0.00 0.05 0.00 0.00 -
NAPS 0.09 0.08 0.07 0.07 0.06 0.06 0.06 30.94%
Adjusted Per Share Value based on latest NOSH - 1,145,999
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 13.98 10.31 6.31 2.37 9.09 6.89 4.24 121.04%
EPS 1.21 1.01 0.60 0.11 0.43 0.34 0.28 164.60%
DPS 0.19 0.04 0.04 0.00 0.04 0.00 0.00 -
NAPS 0.0683 0.0604 0.0527 0.0522 0.0447 0.0453 0.0451 31.77%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.135 0.16 0.11 0.105 0.11 0.12 0.11 -
P/RPS 0.73 1.17 1.31 3.31 0.90 1.31 1.95 -47.96%
P/EPS 8.49 11.94 13.75 70.00 18.97 26.67 29.73 -56.53%
EY 11.78 8.38 7.27 1.43 5.27 3.75 3.36 130.25%
DY 1.85 0.31 0.45 0.00 0.45 0.00 0.00 -
P/NAPS 1.50 2.00 1.57 1.50 1.83 2.00 1.83 -12.38%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 27/11/14 25/08/14 28/05/14 28/02/14 26/11/13 26/08/13 -
Price 0.175 0.145 0.13 0.11 0.115 0.13 0.13 -
P/RPS 0.95 1.06 1.55 3.47 0.94 1.42 2.31 -44.60%
P/EPS 11.01 10.82 16.25 73.33 19.83 28.89 35.14 -53.77%
EY 9.09 9.24 6.15 1.36 5.04 3.46 2.85 116.21%
DY 1.43 0.34 0.38 0.00 0.43 0.00 0.00 -
P/NAPS 1.94 1.81 1.86 1.57 1.92 2.17 2.17 -7.17%

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