[RGB] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -17.64%
YoY- 613.02%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 228,174 177,218 193,762 130,118 112,682 117,082 116,518 11.84%
PBT 32,160 25,532 19,908 8,148 1,430 -16,320 -61,814 -
Tax -5,862 -3,508 -1,588 -24 -20 -14 -50 121.07%
NP 26,298 22,024 18,320 8,124 1,410 -16,334 -61,864 -
-
NP to SH 25,818 21,772 18,504 8,542 1,198 -14,712 -56,748 -
-
Tax Rate 18.23% 13.74% 7.98% 0.29% 1.40% - - -
Total Cost 201,876 155,194 175,442 121,994 111,272 133,416 178,382 2.08%
-
Net Worth 171,241 133,051 80,954 69,259 59,899 87,689 114,411 6.94%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - 1,156 - - - - -
Div Payout % - - 6.25% - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 171,241 133,051 80,954 69,259 59,899 87,689 114,411 6.94%
NOSH 1,317,244 1,209,555 1,156,499 1,154,324 1,197,999 1,252,711 1,144,112 2.37%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 11.53% 12.43% 9.45% 6.24% 1.25% -13.95% -53.09% -
ROE 15.08% 16.36% 22.86% 12.33% 2.00% -16.78% -49.60% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 17.32 14.65 16.75 11.27 9.41 9.35 10.18 9.25%
EPS 1.96 1.80 1.60 0.74 0.10 -1.28 -4.96 -
DPS 0.00 0.00 0.10 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.11 0.07 0.06 0.05 0.07 0.10 4.46%
Adjusted Per Share Value based on latest NOSH - 1,118,666
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 14.74 11.45 12.51 8.40 7.28 7.56 7.53 11.83%
EPS 1.67 1.41 1.20 0.55 0.08 -0.95 -3.67 -
DPS 0.00 0.00 0.07 0.00 0.00 0.00 0.00 -
NAPS 0.1106 0.0859 0.0523 0.0447 0.0387 0.0566 0.0739 6.94%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.165 0.14 0.11 0.11 0.08 0.09 0.08 -
P/RPS 0.95 0.96 0.66 0.98 0.85 0.96 0.79 3.11%
P/EPS 8.42 7.78 6.87 14.86 80.00 -7.66 -1.61 -
EY 11.88 12.86 14.55 6.73 1.25 -13.05 -62.00 -
DY 0.00 0.00 0.91 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.27 1.57 1.83 1.60 1.29 0.80 7.99%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 28/08/15 25/08/14 26/08/13 24/08/12 23/08/11 25/08/10 -
Price 0.175 0.105 0.13 0.13 0.08 0.06 0.08 -
P/RPS 1.01 0.72 0.78 1.15 0.85 0.64 0.79 4.17%
P/EPS 8.93 5.83 8.13 17.57 80.00 -5.11 -1.61 -
EY 11.20 17.14 12.31 5.69 1.25 -19.57 -62.00 -
DY 0.00 0.00 0.77 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 0.95 1.86 2.17 1.60 0.86 0.80 9.10%

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