[RGB] QoQ 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- 21.06%
YoY- -33.71%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 56,253 61,512 60,551 36,330 33,760 40,816 33,610 40.83%
PBT 2,708 7,034 8,172 1,782 1,183 1,254 1,500 48.10%
Tax 22 -768 -656 -138 -126 -427 -7 -
NP 2,730 6,266 7,516 1,644 1,057 827 1,493 49.36%
-
NP to SH 2,994 6,280 7,533 1,719 1,420 946 1,678 46.95%
-
Tax Rate -0.81% 10.92% 8.03% 7.74% 10.65% 34.05% 0.47% -
Total Cost 53,523 55,246 53,035 34,686 32,703 39,989 32,117 40.43%
-
Net Worth 107,820 93,037 81,124 80,219 70,999 70,949 67,119 37.04%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 2,396 - 579 - 591 - - -
Div Payout % 80.03% - 7.69% - 41.67% - - -
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 107,820 93,037 81,124 80,219 70,999 70,949 67,119 37.04%
NOSH 1,198,000 1,162,962 1,158,923 1,145,999 1,183,333 1,182,500 1,118,666 4.66%
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 4.85% 10.19% 12.41% 4.53% 3.13% 2.03% 4.44% -
ROE 2.78% 6.75% 9.29% 2.14% 2.00% 1.33% 2.50% -
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 4.70 5.29 5.22 3.17 2.85 3.45 3.00 34.78%
EPS 0.25 0.54 0.65 0.15 0.12 0.08 0.15 40.44%
DPS 0.20 0.00 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 3.66 4.01 3.94 2.37 2.20 2.66 2.19 40.69%
EPS 0.19 0.41 0.49 0.11 0.09 0.06 0.11 43.81%
DPS 0.16 0.00 0.04 0.00 0.04 0.00 0.00 -
NAPS 0.0702 0.0606 0.0528 0.0522 0.0462 0.0462 0.0437 37.04%
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 2.88 3.03 2.11 3.31 3.86 3.48 3.66 -14.72%
P/EPS 54.02 29.63 16.92 70.00 91.67 150.00 73.33 -18.38%
EY 1.85 3.38 5.91 1.43 1.09 0.67 1.36 22.70%
DY 1.48 0.00 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 3.73 2.74 2.49 3.47 4.03 3.77 4.33 -9.44%
P/EPS 70.02 26.85 20.00 73.33 95.83 162.50 86.67 -13.22%
EY 1.43 3.72 5.00 1.36 1.04 0.62 1.15 15.58%
DY 1.14 0.00 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