[RGB] QoQ TTM Result on 31-Dec-2022 [#4]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 197.04%
YoY- 147.13%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 718,956 618,925 335,595 272,473 209,309 209,053 214,196 124.01%
PBT 81,850 55,323 23,691 8,683 -2,363 -9,074 -5,630 -
Tax -10,408 -8,872 -6,230 -4,893 -2,684 -2,638 -2,824 138.40%
NP 71,442 46,451 17,461 3,790 -5,047 -11,712 -8,454 -
-
NP to SH 72,602 47,632 18,477 4,630 -4,771 -11,609 -8,352 -
-
Tax Rate 12.72% 16.04% 26.30% 56.35% - - - -
Total Cost 647,514 572,474 318,134 268,683 214,356 220,765 222,650 103.61%
-
Net Worth 308,170 292,762 246,536 231,455 231,519 231,519 216,084 26.67%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 9,245 - - - - - - -
Div Payout % 12.73% - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 308,170 292,762 246,536 231,455 231,519 231,519 216,084 26.67%
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
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 9.94% 7.51% 5.20% 1.39% -2.41% -5.60% -3.95% -
ROE 23.56% 16.27% 7.49% 2.00% -2.06% -5.01% -3.87% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 46.66 40.17 21.78 17.66 13.56 13.54 13.88 124.24%
EPS 4.71 3.09 1.20 0.30 -0.31 -0.75 -0.54 -
DPS 0.60 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.19 0.16 0.15 0.15 0.15 0.14 26.81%
Adjusted Per Share Value based on latest NOSH - 1,548,245
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 46.81 40.30 21.85 17.74 13.63 13.61 13.95 123.96%
EPS 4.73 3.10 1.20 0.30 -0.31 -0.76 -0.54 -
DPS 0.60 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2007 0.1906 0.1605 0.1507 0.1508 0.1508 0.1407 26.68%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.29 0.335 0.195 0.18 0.13 0.105 0.11 -
P/RPS 0.62 0.83 0.90 1.02 0.96 0.78 0.79 -14.90%
P/EPS 6.15 10.84 16.26 59.99 -42.06 -13.96 -20.33 -
EY 16.25 9.23 6.15 1.67 -2.38 -7.16 -4.92 -
DY 2.07 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.76 1.22 1.20 0.87 0.70 0.79 49.85%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/11/23 24/08/23 26/05/23 27/02/23 30/11/22 29/08/22 30/05/22 -
Price 0.30 0.375 0.23 0.235 0.165 0.11 0.125 -
P/RPS 0.64 0.93 1.06 1.33 1.22 0.81 0.90 -20.31%
P/EPS 6.37 12.13 19.18 78.32 -53.38 -14.62 -23.10 -
EY 15.71 8.24 5.21 1.28 -1.87 -6.84 -4.33 -
DY 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.97 1.44 1.57 1.10 0.73 0.89 41.57%

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