[RGB] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -16.63%
YoY- 563.85%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 49,880 38,729 56,253 61,512 60,551 36,330 33,760 29.81%
PBT 7,426 5,340 2,708 7,034 8,172 1,782 1,183 241.43%
Tax -783 -971 22 -768 -656 -138 -126 239.14%
NP 6,643 4,369 2,730 6,266 7,516 1,644 1,057 241.70%
-
NP to SH 6,559 4,327 2,994 6,280 7,533 1,719 1,420 178.13%
-
Tax Rate 10.54% 18.18% -0.81% 10.92% 8.03% 7.74% 10.65% -
Total Cost 43,237 34,360 53,523 55,246 53,035 34,686 32,703 20.52%
-
Net Worth 136,130 116,945 107,820 93,037 81,124 80,219 70,999 54.52%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 2,396 - 579 - 591 -
Div Payout % - - 80.03% - 7.69% - 41.67% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 136,130 116,945 107,820 93,037 81,124 80,219 70,999 54.52%
NOSH 1,237,547 1,169,459 1,198,000 1,162,962 1,158,923 1,145,999 1,183,333 3.03%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 13.32% 11.28% 4.85% 10.19% 12.41% 4.53% 3.13% -
ROE 4.82% 3.70% 2.78% 6.75% 9.29% 2.14% 2.00% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 4.03 3.31 4.70 5.29 5.22 3.17 2.85 26.06%
EPS 0.53 0.37 0.25 0.54 0.65 0.15 0.12 169.92%
DPS 0.00 0.00 0.20 0.00 0.05 0.00 0.05 -
NAPS 0.11 0.10 0.09 0.08 0.07 0.07 0.06 49.96%
Adjusted Per Share Value based on latest NOSH - 1,162,962
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 3.25 2.52 3.66 4.01 3.94 2.37 2.20 29.80%
EPS 0.43 0.28 0.19 0.41 0.49 0.11 0.09 184.48%
DPS 0.00 0.00 0.16 0.00 0.04 0.00 0.04 -
NAPS 0.0886 0.0761 0.0702 0.0606 0.0528 0.0522 0.0462 54.54%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.14 0.16 0.135 0.16 0.11 0.105 0.11 -
P/RPS 3.47 4.83 2.88 3.03 2.11 3.31 3.86 -6.87%
P/EPS 26.42 43.24 54.02 29.63 16.92 70.00 91.67 -56.46%
EY 3.79 2.31 1.85 3.38 5.91 1.43 1.09 130.03%
DY 0.00 0.00 1.48 0.00 0.45 0.00 0.45 -
P/NAPS 1.27 1.60 1.50 2.00 1.57 1.50 1.83 -21.66%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 29/05/15 26/02/15 27/11/14 25/08/14 28/05/14 28/02/14 -
Price 0.105 0.165 0.175 0.145 0.13 0.11 0.115 -
P/RPS 2.61 4.98 3.73 2.74 2.49 3.47 4.03 -25.20%
P/EPS 19.81 44.59 70.02 26.85 20.00 73.33 95.83 -65.13%
EY 5.05 2.24 1.43 3.72 5.00 1.36 1.04 187.58%
DY 0.00 0.00 1.14 0.00 0.38 0.00 0.43 -
P/NAPS 0.95 1.65 1.94 1.81 1.86 1.57 1.92 -37.52%

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