[RGB] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 216.84%
YoY- 130.47%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 79,666 61,512 40,816 56,670 28,531 37,475 34,812 14.78%
PBT 6,984 7,034 1,254 1,558 -5,293 -7,426 -6,692 -
Tax -1,148 -768 -427 -86 -5 -37 -309 24.43%
NP 5,836 6,266 827 1,472 -5,298 -7,463 -7,001 -
-
NP to SH 5,717 6,280 946 1,505 -4,939 -3,341 -5,346 -
-
Tax Rate 16.44% 10.92% 34.05% 5.52% - - - -
Total Cost 73,830 55,246 39,989 55,198 33,829 44,938 41,813 9.93%
-
Net Worth 181,904 93,037 70,949 57,884 80,695 103,686 159,442 2.21%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 181,904 93,037 70,949 57,884 80,695 103,686 159,442 2.21%
NOSH 1,299,318 1,162,962 1,182,500 1,157,692 1,152,790 1,152,068 937,894 5.58%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 7.33% 10.19% 2.03% 2.60% -18.57% -19.91% -20.11% -
ROE 3.14% 6.75% 1.33% 2.60% -6.12% -3.22% -3.35% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 6.13 5.29 3.45 4.90 2.47 3.25 3.71 8.72%
EPS 0.44 0.54 0.08 0.13 -0.43 -0.29 -0.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.08 0.06 0.05 0.07 0.09 0.17 -3.18%
Adjusted Per Share Value based on latest NOSH - 1,157,692
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 5.15 3.97 2.64 3.66 1.84 2.42 2.25 14.79%
EPS 0.37 0.41 0.06 0.10 -0.32 -0.22 -0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1175 0.0601 0.0458 0.0374 0.0521 0.067 0.103 2.21%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.14 0.16 0.12 0.08 0.06 0.06 0.17 -
P/RPS 2.28 3.03 3.48 1.63 2.42 1.84 4.58 -10.97%
P/EPS 31.82 29.63 150.00 61.54 -14.00 -20.69 -29.82 -
EY 3.14 3.38 0.67 1.63 -7.14 -4.83 -3.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 2.00 2.00 1.60 0.86 0.67 1.00 0.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 23/11/15 27/11/14 26/11/13 30/11/12 22/11/11 26/11/10 25/01/10 -
Price 0.18 0.145 0.13 0.09 0.08 0.06 0.16 -
P/RPS 2.94 2.74 3.77 1.84 3.23 1.84 4.31 -6.17%
P/EPS 40.91 26.85 162.50 69.23 -18.67 -20.69 -28.07 -
EY 2.44 3.72 0.62 1.44 -5.36 -4.83 -3.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.81 2.17 1.80 1.14 0.67 0.94 5.41%

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