[RGB] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 28.27%
YoY- 48.04%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 196,116 190,756 187,398 144,150 116,011 119,013 118,211 40.18%
PBT 9,492 8,472 6,133 -17,082 -23,933 -28,316 -32,808 -
Tax -99 -99 -97 -171 -90 -87 -87 9.00%
NP 9,393 8,373 6,036 -17,253 -24,023 -28,403 -32,895 -
-
NP to SH 10,389 9,186 6,717 -16,348 -22,792 -26,677 -30,747 -
-
Tax Rate 1.04% 1.17% 1.58% - - - - -
Total Cost 186,723 182,383 181,362 161,403 140,034 147,416 151,106 15.16%
-
Net Worth 67,119 67,643 58,161 57,884 59,375 62,000 57,456 10.92%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 67,119 67,643 58,161 57,884 59,375 62,000 57,456 10.92%
NOSH 1,118,666 1,127,391 1,163,235 1,157,692 1,187,500 1,240,000 1,149,130 -1.77%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 4.79% 4.39% 3.22% -11.97% -20.71% -23.87% -27.83% -
ROE 15.48% 13.58% 11.55% -28.24% -38.39% -43.03% -53.51% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 17.53 16.92 16.11 12.45 9.77 9.60 10.29 42.68%
EPS 0.93 0.81 0.58 -1.41 -1.92 -2.15 -2.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.06 0.05 0.05 0.05 0.05 0.05 12.93%
Adjusted Per Share Value based on latest NOSH - 1,157,692
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 12.77 12.42 12.20 9.39 7.55 7.75 7.70 40.15%
EPS 0.68 0.60 0.44 -1.06 -1.48 -1.74 -2.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0437 0.044 0.0379 0.0377 0.0387 0.0404 0.0374 10.94%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.11 0.08 0.09 0.08 0.08 0.08 0.08 -
P/RPS 0.63 0.47 0.56 0.64 0.82 0.83 0.78 -13.28%
P/EPS 11.84 9.82 15.59 -5.67 -4.17 -3.72 -2.99 -
EY 8.44 10.19 6.42 -17.65 -23.99 -26.89 -33.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.33 1.80 1.60 1.60 1.60 1.60 9.37%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 28/05/13 27/02/13 30/11/12 24/08/12 29/05/12 28/02/12 -
Price 0.13 0.125 0.075 0.09 0.08 0.08 0.09 -
P/RPS 0.74 0.74 0.47 0.72 0.82 0.83 0.87 -10.23%
P/EPS 14.00 15.34 12.99 -6.37 -4.17 -3.72 -3.36 -
EY 7.14 6.52 7.70 -15.69 -23.99 -26.89 -29.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 2.08 1.50 1.80 1.60 1.60 1.80 13.28%

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