[RGB] YoY Cumulative Quarter Result on 30-Jun-2020 [#2]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
26-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -389.69%
YoY- -175.17%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 428,821 82,369 89,642 91,860 107,339 214,168 97,378 28.01%
PBT 41,334 -5,306 -3,233 -9,827 14,635 15,570 19,055 13.76%
Tax -4,632 -653 -959 -568 -511 -407 -4,018 2.39%
NP 36,702 -5,959 -4,192 -10,395 14,124 15,163 15,037 16.02%
-
NP to SH 37,035 -5,967 -4,181 -10,429 13,874 15,000 14,837 16.46%
-
Tax Rate 11.21% - - - 3.49% 2.61% 21.09% -
Total Cost 392,119 88,328 93,834 102,255 93,215 199,005 82,341 29.69%
-
Net Worth 292,762 231,519 231,519 262,388 24,658,192 215,063 200,500 6.50%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - 4,010 -
Div Payout % - - - - - - 27.03% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 292,762 231,519 231,519 262,388 24,658,192 215,063 200,500 6.50%
NOSH 1,548,245 1,548,245 1,548,245 1,548,245 1,546,243 1,344,742 1,336,666 2.47%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 8.56% -7.23% -4.68% -11.32% 13.16% 7.08% 15.44% -
ROE 12.65% -2.58% -1.81% -3.97% 0.06% 6.97% 7.40% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 27.83 5.34 5.81 5.95 6.96 15.93 7.29 25.00%
EPS 2.40 -0.39 -0.27 -0.40 0.90 1.12 1.11 13.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.30 -
NAPS 0.19 0.15 0.15 0.17 16.00 0.16 0.15 4.01%
Adjusted Per Share Value based on latest NOSH - 1,548,245
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 27.92 5.36 5.84 5.98 6.99 13.95 6.34 28.01%
EPS 2.41 -0.39 -0.27 -0.68 0.90 0.98 0.97 16.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.26 -
NAPS 0.1906 0.1508 0.1508 0.1709 16.056 0.14 0.1306 6.50%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.335 0.105 0.12 0.14 0.205 0.24 0.28 -
P/RPS 1.20 1.97 2.07 2.35 2.94 1.51 3.84 -17.61%
P/EPS 13.94 -27.16 -44.30 -20.72 22.77 21.51 25.23 -9.41%
EY 7.17 -3.68 -2.26 -4.83 4.39 4.65 3.96 10.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.07 -
P/NAPS 1.76 0.70 0.80 0.82 0.01 1.50 1.87 -1.00%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 24/08/23 29/08/22 27/08/21 26/08/20 30/08/19 29/08/18 29/08/17 -
Price 0.375 0.11 0.11 0.145 0.195 0.29 0.26 -
P/RPS 1.35 2.06 1.89 2.44 2.80 1.82 3.57 -14.95%
P/EPS 15.60 -28.45 -40.61 -21.46 21.66 25.99 23.42 -6.54%
EY 6.41 -3.51 -2.46 -4.66 4.62 3.85 4.27 7.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.15 -
P/NAPS 1.97 0.73 0.73 0.85 0.01 1.81 1.73 2.18%

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