[RGB] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 98.63%
YoY- 98.81%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 108,634 119,769 56,605 52,195 132,126 78,594 93,708 2.49%
PBT -25,506 12,392 1,346 -5,697 16,306 6,360 10,008 -
Tax -4,964 -3,721 -1,512 -992 -1,578 1,830 -3,839 4.37%
NP -30,470 8,671 -166 -6,689 14,728 8,190 6,169 -
-
NP to SH -26,789 9,325 -76 -6,407 14,713 8,182 6,071 -
-
Tax Rate - 30.03% 112.33% - 9.68% -28.77% 38.36% -
Total Cost 139,104 111,098 56,771 58,884 117,398 70,404 87,539 8.02%
-
Net Worth 261,945 231,455 216,084 231,519 263,188 230,791 214,410 3.39%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 12,326 - - - 4,644 10,770 9,380 4.65%
Div Payout % 0.00% - - - 31.57% 131.63% 154.51% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 261,945 231,455 216,084 231,519 263,188 230,791 214,410 3.39%
NOSH 1,548,245 1,548,245 1,548,245 1,548,245 1,548,245 1,539,089 1,340,547 2.42%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -28.05% 7.24% -0.29% -12.82% 11.15% 10.42% 6.58% -
ROE -10.23% 4.03% -0.04% -2.77% 5.59% 3.55% 2.83% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 7.05 7.76 3.67 3.38 8.53 5.11 6.99 0.14%
EPS -1.74 0.60 0.00 -0.47 0.95 0.53 0.45 -
DPS 0.80 0.00 0.00 0.00 0.30 0.70 0.70 2.24%
NAPS 0.17 0.15 0.14 0.15 0.17 0.15 0.16 1.01%
Adjusted Per Share Value based on latest NOSH - 1,548,245
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 7.07 7.80 3.69 3.40 8.60 5.12 6.10 2.48%
EPS -1.74 0.61 0.00 -0.42 0.96 0.53 0.40 -
DPS 0.80 0.00 0.00 0.00 0.30 0.70 0.61 4.62%
NAPS 0.1706 0.1507 0.1407 0.1508 0.1714 0.1503 0.1396 3.39%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.27 0.18 0.12 0.14 0.175 0.19 0.28 -
P/RPS 3.83 2.32 3.27 4.14 2.05 3.72 4.00 -0.72%
P/EPS -15.53 29.79 -2,437.04 -33.73 18.41 35.73 61.81 -
EY -6.44 3.36 -0.04 -2.97 5.43 2.80 1.62 -
DY 2.96 0.00 0.00 0.00 1.71 3.68 2.50 2.85%
P/NAPS 1.59 1.20 0.86 0.93 1.03 1.27 1.75 -1.58%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 27/02/23 25/02/22 03/03/21 27/02/20 26/02/19 27/02/18 -
Price 0.29 0.235 0.115 0.135 0.20 0.235 0.285 -
P/RPS 4.11 3.03 3.14 3.99 2.34 4.60 4.08 0.12%
P/EPS -16.68 38.89 -2,335.50 -32.52 21.04 44.19 62.91 -
EY -6.00 2.57 -0.04 -3.07 4.75 2.26 1.59 -
DY 2.76 0.00 0.00 0.00 1.50 2.98 2.46 1.93%
P/NAPS 1.71 1.57 0.82 0.90 1.18 1.57 1.78 -0.66%

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