[RGB] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 50.11%
YoY- -69.22%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 44,870 64,731 56,253 33,760 74,387 31,139 62,880 -5.46%
PBT 4,094 5,361 2,708 1,183 3,860 -19,355 -21,136 -
Tax -1,401 -920 22 -126 -1 -75 625 -
NP 2,693 4,441 2,730 1,057 3,859 -19,430 -20,511 -
-
NP to SH 2,617 4,260 2,994 1,420 4,613 -18,452 -19,169 -
-
Tax Rate 34.22% 17.16% -0.81% 10.65% 0.03% - - -
Total Cost 42,177 60,290 53,523 32,703 70,528 50,569 83,391 -10.73%
-
Net Worth 196,275 167,818 107,820 70,999 58,161 57,456 80,803 15.92%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 3,925 6,454 2,396 591 - - - -
Div Payout % 150.00% 151.52% 80.03% 41.67% - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 196,275 167,818 107,820 70,999 58,161 57,456 80,803 15.92%
NOSH 1,308,499 1,290,909 1,198,000 1,183,333 1,163,235 1,149,130 1,154,337 2.10%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 6.00% 6.86% 4.85% 3.13% 5.19% -62.40% -32.62% -
ROE 1.33% 2.54% 2.78% 2.00% 7.93% -32.11% -23.72% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 3.43 5.01 4.70 2.85 6.39 2.71 5.45 -7.42%
EPS 0.20 0.33 0.25 0.12 0.40 -1.60 -1.67 -
DPS 0.30 0.50 0.20 0.05 0.00 0.00 0.00 -
NAPS 0.15 0.13 0.09 0.06 0.05 0.05 0.07 13.53%
Adjusted Per Share Value based on latest NOSH - 1,183,333
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 2.90 4.18 3.63 2.18 4.80 2.01 4.06 -5.44%
EPS 0.17 0.28 0.19 0.09 0.30 -1.19 -1.24 -
DPS 0.25 0.42 0.15 0.04 0.00 0.00 0.00 -
NAPS 0.1268 0.1084 0.0696 0.0459 0.0376 0.0371 0.0522 15.92%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.28 0.18 0.135 0.11 0.09 0.08 0.06 -
P/RPS 8.17 3.59 2.88 3.86 1.41 2.95 1.10 39.63%
P/EPS 140.00 54.55 54.02 91.67 22.69 -4.98 -3.61 -
EY 0.71 1.83 1.85 1.09 4.41 -20.07 -27.68 -
DY 1.07 2.78 1.48 0.45 0.00 0.00 0.00 -
P/NAPS 1.87 1.38 1.50 1.83 1.80 1.60 0.86 13.80%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 22/02/17 23/02/16 26/02/15 28/02/14 27/02/13 28/02/12 28/02/11 -
Price 0.33 0.165 0.175 0.115 0.075 0.09 0.09 -
P/RPS 9.62 3.29 3.73 4.03 1.17 3.32 1.65 34.12%
P/EPS 165.00 50.00 70.02 95.83 18.91 -5.60 -5.42 -
EY 0.61 2.00 1.43 1.04 5.29 -17.84 -18.45 -
DY 0.91 3.03 1.14 0.43 0.00 0.00 0.00 -
P/NAPS 2.20 1.27 1.94 1.92 1.50 1.80 1.29 9.29%

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