[RGB] QoQ TTM Result on 31-Mar-2020 [#1]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -7.85%
YoY- 3.15%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 184,028 263,959 335,618 376,354 351,097 297,565 272,421 -22.91%
PBT -27,958 -5,955 18,379 40,272 42,841 32,895 34,230 -
Tax -1,118 -1,704 -2,723 -3,297 -2,666 742 170 -
NP -29,076 -7,659 15,656 36,975 40,175 33,637 34,400 -
-
NP to SH -28,737 -7,617 15,463 36,646 39,766 33,235 34,047 -
-
Tax Rate - - 14.82% 8.19% 6.22% -2.26% -0.50% -
Total Cost 213,104 271,618 319,962 339,379 310,922 263,928 238,021 -7.07%
-
Net Worth 231,519 231,519 262,388 278,684 263,188 247,456 24,658,192 -95.48%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - 4,644 4,644 4,644 4,644 10,770 10,770 -
Div Payout % - 0.00% 30.04% 12.67% 11.68% 32.41% 31.63% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 231,519 231,519 262,388 278,684 263,188 247,456 24,658,192 -95.48%
NOSH 1,548,245 1,548,245 1,548,245 1,548,245 1,548,245 1,547,942 1,546,243 0.08%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -15.80% -2.90% 4.66% 9.82% 11.44% 11.30% 12.63% -
ROE -12.41% -3.29% 5.89% 13.15% 15.11% 13.43% 0.14% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 11.92 17.10 21.74 24.31 22.68 19.24 17.68 -23.01%
EPS -1.86 -0.49 1.00 2.37 2.57 2.15 2.21 -
DPS 0.00 0.30 0.30 0.30 0.30 0.70 0.70 -
NAPS 0.15 0.15 0.17 0.18 0.17 0.16 16.00 -95.49%
Adjusted Per Share Value based on latest NOSH - 1,548,245
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 11.98 17.19 21.85 24.51 22.86 19.38 17.74 -22.93%
EPS -1.87 -0.50 1.01 2.39 2.59 2.16 2.22 -
DPS 0.00 0.30 0.30 0.30 0.30 0.70 0.70 -
NAPS 0.1508 0.1508 0.1709 0.1815 0.1714 0.1611 16.056 -95.48%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.14 0.12 0.14 0.125 0.175 0.175 0.205 -
P/RPS 1.17 0.70 0.64 0.51 0.77 0.91 1.16 0.57%
P/EPS -7.52 -24.32 13.97 5.28 6.81 8.14 9.28 -
EY -13.30 -4.11 7.16 18.94 14.68 12.28 10.78 -
DY 0.00 2.50 2.14 2.40 1.71 4.00 3.41 -
P/NAPS 0.93 0.80 0.82 0.69 1.03 1.09 0.01 1924.68%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 03/03/21 27/11/20 26/08/20 30/06/20 27/02/20 28/11/19 30/08/19 -
Price 0.135 0.125 0.145 0.14 0.20 0.17 0.195 -
P/RPS 1.13 0.73 0.67 0.58 0.88 0.88 1.10 1.80%
P/EPS -7.25 -25.33 14.47 5.91 7.79 7.91 8.83 -
EY -13.79 -3.95 6.91 16.91 12.84 12.64 11.33 -
DY 0.00 2.40 2.07 2.14 1.50 4.12 3.59 -
P/NAPS 0.90 0.83 0.85 0.78 1.18 1.06 0.01 1881.09%

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