[RGB] QoQ Quarter Result on 30-Sep-2020 [#3]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 15.17%
YoY- -206.46%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 55,471 34,171 52,195 39,973 14,427 77,433 132,126 -43.96%
PBT 1,198 -4,431 -5,697 -12,434 -14,421 4,594 16,306 -82.48%
Tax -606 -353 -992 442 347 -915 -1,578 -47.19%
NP 592 -4,784 -6,689 -11,992 -14,074 3,679 14,728 -88.28%
-
NP to SH 601 -4,782 -6,407 -11,901 -14,029 3,600 14,713 -88.16%
-
Tax Rate 50.58% - - - - 19.92% 9.68% -
Total Cost 54,879 38,955 58,884 51,965 28,501 73,754 117,398 -39.79%
-
Net Worth 231,519 231,519 231,519 231,519 262,388 278,684 263,188 -8.19%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - 4,644 -
Div Payout % - - - - - - 31.57% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 231,519 231,519 231,519 231,519 262,388 278,684 263,188 -8.19%
NOSH 1,548,245 1,548,245 1,548,245 1,548,245 1,548,245 1,548,245 1,548,245 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 1.07% -14.00% -12.82% -30.00% -97.55% 4.75% 11.15% -
ROE 0.26% -2.07% -2.77% -5.14% -5.35% 1.29% 5.59% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 3.59 2.21 3.38 2.59 0.93 5.00 8.53 -43.86%
EPS 0.04 -0.31 -0.47 -0.80 -0.63 0.23 0.95 -87.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.30 -
NAPS 0.15 0.15 0.15 0.15 0.17 0.18 0.17 -8.01%
Adjusted Per Share Value based on latest NOSH - 1,548,245
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 3.58 2.21 3.37 2.58 0.93 5.00 8.53 -43.97%
EPS 0.04 -0.31 -0.41 -0.77 -0.91 0.23 0.95 -87.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.30 -
NAPS 0.1495 0.1495 0.1495 0.1495 0.1695 0.18 0.17 -8.21%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.12 0.13 0.14 0.12 0.14 0.125 0.175 -
P/RPS 3.34 5.87 4.14 4.63 14.98 2.50 2.05 38.50%
P/EPS 308.18 -41.96 -33.73 -15.56 -15.40 53.76 18.41 555.51%
EY 0.32 -2.38 -2.97 -6.43 -6.49 1.86 5.43 -84.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.71 -
P/NAPS 0.80 0.87 0.93 0.80 0.82 0.69 1.03 -15.51%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 27/08/21 17/05/21 03/03/21 27/11/20 26/08/20 30/06/20 27/02/20 -
Price 0.11 0.12 0.135 0.125 0.145 0.14 0.20 -
P/RPS 3.06 5.42 3.99 4.83 15.51 2.80 2.34 19.60%
P/EPS 282.50 -38.73 -32.52 -16.21 -15.95 60.21 21.04 465.80%
EY 0.35 -2.58 -3.07 -6.17 -6.27 1.66 4.75 -82.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
P/NAPS 0.73 0.80 0.90 0.83 0.85 0.78 1.18 -27.41%

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