[RGB] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 206.51%
YoY- 125.0%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 40,816 33,610 31,449 74,387 56,670 28,250 28,091 28.25%
PBT 1,254 1,500 2,574 3,860 1,558 480 235 205.05%
Tax -427 -7 -5 -1 -86 -7 -3 2617.86%
NP 827 1,493 2,569 3,859 1,472 473 232 133.17%
-
NP to SH 946 1,678 2,593 4,613 1,505 475 124 287.05%
-
Tax Rate 34.05% 0.47% 0.19% 0.03% 5.52% 1.46% 1.28% -
Total Cost 39,989 32,117 28,880 70,528 55,198 27,777 27,859 27.21%
-
Net Worth 70,949 67,119 67,643 58,161 57,884 59,375 62,000 9.39%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 70,949 67,119 67,643 58,161 57,884 59,375 62,000 9.39%
NOSH 1,182,500 1,118,666 1,127,391 1,163,235 1,157,692 1,187,500 1,240,000 -3.11%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 2.03% 4.44% 8.17% 5.19% 2.60% 1.67% 0.83% -
ROE 1.33% 2.50% 3.83% 7.93% 2.60% 0.80% 0.20% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 3.45 3.00 2.79 6.39 4.90 2.38 2.27 32.15%
EPS 0.08 0.15 0.23 0.40 0.13 0.04 0.01 299.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.06 0.06 0.05 0.05 0.05 0.05 12.91%
Adjusted Per Share Value based on latest NOSH - 1,163,235
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 2.66 2.19 2.05 4.84 3.69 1.84 1.83 28.28%
EPS 0.06 0.11 0.17 0.30 0.10 0.03 0.01 229.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0462 0.0437 0.044 0.0379 0.0377 0.0387 0.0404 9.34%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.12 0.11 0.08 0.09 0.08 0.08 0.08 -
P/RPS 3.48 3.66 2.87 1.41 1.63 3.36 3.53 -0.94%
P/EPS 150.00 73.33 34.78 22.69 61.54 200.00 800.00 -67.20%
EY 0.67 1.36 2.88 4.41 1.63 0.50 0.13 198.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.83 1.33 1.80 1.60 1.60 1.60 16.02%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 26/08/13 28/05/13 27/02/13 30/11/12 24/08/12 29/05/12 -
Price 0.13 0.13 0.125 0.075 0.09 0.08 0.08 -
P/RPS 3.77 4.33 4.48 1.17 1.84 3.36 3.53 4.47%
P/EPS 162.50 86.67 54.35 18.91 69.23 200.00 800.00 -65.41%
EY 0.62 1.15 1.84 5.29 1.44 0.50 0.13 183.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 2.17 2.08 1.50 1.80 1.60 1.60 22.50%

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