[RGB] YoY Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 80.58%
YoY- -7.18%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 152,704 159,721 131,833 218,971 300,656 158,643 208,634 -5.06%
PBT -3,709 -8,347 -22,261 26,535 28,805 30,366 26,900 -
Tax -1,172 -1,432 -126 -1,088 -1,556 -5,837 -4,292 -19.44%
NP -4,881 -9,779 -22,387 25,447 27,249 24,529 22,608 -
-
NP to SH -4,695 -9,747 -22,330 25,053 26,991 24,207 22,236 -
-
Tax Rate - - - 4.10% 5.40% 19.22% 15.96% -
Total Cost 157,585 169,500 154,220 193,524 273,407 134,114 186,026 -2.72%
-
Net Worth 231,519 216,084 231,519 247,456 230,660 214,128 184,203 3.88%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - 4,014 - -
Div Payout % - - - - - 16.59% - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 231,519 216,084 231,519 247,456 230,660 214,128 184,203 3.88%
NOSH 1,548,245 1,548,245 1,548,245 1,547,942 1,538,395 1,338,565 1,315,739 2.74%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin -3.20% -6.12% -16.98% 11.62% 9.06% 15.46% 10.84% -
ROE -2.03% -4.51% -9.64% 10.12% 11.70% 11.30% 12.07% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 9.89 10.35 8.54 14.16 19.55 11.85 15.86 -7.56%
EPS -0.30 -0.63 -1.48 1.62 1.76 1.81 1.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.30 0.00 -
NAPS 0.15 0.14 0.15 0.16 0.15 0.16 0.14 1.15%
Adjusted Per Share Value based on latest NOSH - 1,547,942
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 9.94 10.40 8.58 14.26 19.58 10.33 13.59 -5.07%
EPS -0.31 -0.63 -1.45 1.63 1.76 1.58 1.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.26 0.00 -
NAPS 0.1508 0.1407 0.1508 0.1611 0.1502 0.1394 0.1199 3.89%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.13 0.12 0.12 0.175 0.23 0.28 0.175 -
P/RPS 1.31 1.16 1.40 1.24 1.18 2.36 1.10 2.95%
P/EPS -42.74 -19.00 -8.29 10.80 13.10 15.48 10.36 -
EY -2.34 -5.26 -12.06 9.26 7.63 6.46 9.66 -
DY 0.00 0.00 0.00 0.00 0.00 1.07 0.00 -
P/NAPS 0.87 0.86 0.80 1.09 1.53 1.75 1.25 -5.85%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/11/22 29/11/21 27/11/20 28/11/19 26/11/18 29/11/17 29/11/16 -
Price 0.165 0.12 0.125 0.17 0.20 0.295 0.24 -
P/RPS 1.67 1.16 1.46 1.20 1.02 2.49 1.51 1.69%
P/EPS -54.24 -19.00 -8.64 10.49 11.39 16.31 14.20 -
EY -1.84 -5.26 -11.57 9.53 8.78 6.13 7.04 -
DY 0.00 0.00 0.00 0.00 0.00 1.02 0.00 -
P/NAPS 1.10 0.86 0.83 1.06 1.33 1.84 1.71 -7.08%

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