[RGB] QoQ Annualized 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- 134.17%
YoY- 117.11%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 130,118 125,796 187,398 150,681 112,682 112,364 118,211 6.61%
PBT 8,148 10,296 6,133 3,030 1,430 940 -32,808 -
Tax -24 -20 -97 -128 -20 -12 -87 -57.65%
NP 8,124 10,276 6,036 2,902 1,410 928 -32,895 -
-
NP to SH 8,542 10,372 6,717 2,805 1,198 496 -30,747 -
-
Tax Rate 0.29% 0.19% 1.58% 4.22% 1.40% 1.28% - -
Total Cost 121,994 115,520 181,362 147,778 111,272 111,436 151,106 -13.30%
-
Net Worth 69,259 67,643 57,160 58,444 59,899 62,000 57,554 13.14%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 69,259 67,643 57,160 58,444 59,899 62,000 57,554 13.14%
NOSH 1,154,324 1,127,391 1,143,207 1,168,888 1,197,999 1,240,000 1,151,082 0.18%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 6.24% 8.17% 3.22% 1.93% 1.25% 0.83% -27.83% -
ROE 12.33% 15.33% 11.75% 4.80% 2.00% 0.80% -53.42% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 11.27 11.16 16.39 12.89 9.41 9.06 10.27 6.39%
EPS 0.74 0.92 0.58 0.24 0.10 0.04 -2.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.06 0.05 0.05 0.05 0.05 0.05 12.93%
Adjusted Per Share Value based on latest NOSH - 1,157,692
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 8.40 8.13 12.10 9.73 7.28 7.26 7.64 6.53%
EPS 0.55 0.67 0.43 0.18 0.08 0.03 -1.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0447 0.0437 0.0369 0.0377 0.0387 0.04 0.0372 13.03%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.11 0.08 0.09 0.08 0.08 0.08 0.08 -
P/RPS 0.98 0.72 0.55 0.62 0.85 0.88 0.78 16.45%
P/EPS 14.86 8.70 15.32 33.33 80.00 200.00 -2.99 -
EY 6.73 11.50 6.53 3.00 1.25 0.50 -33.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.33 1.80 1.60 1.60 1.60 1.60 9.37%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 28/05/13 27/02/13 30/11/12 24/08/12 29/05/12 28/02/12 -
Price 0.13 0.125 0.075 0.09 0.08 0.08 0.09 -
P/RPS 1.15 1.12 0.46 0.70 0.85 0.88 0.88 19.54%
P/EPS 17.57 13.59 12.76 37.50 80.00 200.00 -3.37 -
EY 5.69 7.36 7.83 2.67 1.25 0.50 -29.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 2.08 1.50 1.80 1.60 1.60 1.80 13.28%

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