[RGB] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 22.15%
YoY- 147.96%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 96,881 36,330 139,635 105,875 65,059 31,449 187,398 -35.66%
PBT 9,954 1,782 6,511 5,328 4,074 2,574 6,133 38.22%
Tax -794 -138 -565 -439 -12 -5 -97 307.72%
NP 9,160 1,644 5,946 4,889 4,062 2,569 6,036 32.15%
-
NP to SH 9,252 1,719 6,637 5,217 4,271 2,593 6,717 23.86%
-
Tax Rate 7.98% 7.74% 8.68% 8.24% 0.29% 0.19% 1.58% -
Total Cost 87,721 34,686 133,689 100,986 60,997 28,880 181,362 -38.46%
-
Net Worth 80,954 80,219 68,658 69,560 69,259 67,643 57,160 26.19%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 578 - 572 - - - - -
Div Payout % 6.25% - 8.62% - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 80,954 80,219 68,658 69,560 69,259 67,643 57,160 26.19%
NOSH 1,156,499 1,145,999 1,144,310 1,159,333 1,154,324 1,127,391 1,143,207 0.77%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 9.45% 4.53% 4.26% 4.62% 6.24% 8.17% 3.22% -
ROE 11.43% 2.14% 9.67% 7.50% 6.17% 3.83% 11.75% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 8.38 3.17 12.20 9.13 5.64 2.79 16.39 -36.13%
EPS 0.80 0.15 0.58 0.45 0.37 0.23 0.58 23.98%
DPS 0.05 0.00 0.05 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.07 0.06 0.06 0.06 0.06 0.05 25.22%
Adjusted Per Share Value based on latest NOSH - 1,182,500
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 6.26 2.35 9.02 6.84 4.20 2.03 12.10 -35.63%
EPS 0.60 0.11 0.43 0.34 0.28 0.17 0.43 24.94%
DPS 0.04 0.00 0.04 0.00 0.00 0.00 0.00 -
NAPS 0.0523 0.0518 0.0443 0.0449 0.0447 0.0437 0.0369 26.25%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.11 0.105 0.11 0.12 0.11 0.08 0.09 -
P/RPS 1.31 3.31 0.90 1.31 1.95 2.87 0.55 78.63%
P/EPS 13.75 70.00 18.97 26.67 29.73 34.78 15.32 -6.97%
EY 7.27 1.43 5.27 3.75 3.36 2.88 6.53 7.44%
DY 0.45 0.00 0.45 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.50 1.83 2.00 1.83 1.33 1.80 -8.73%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 28/05/14 28/02/14 26/11/13 26/08/13 28/05/13 27/02/13 -
Price 0.13 0.11 0.115 0.13 0.13 0.125 0.075 -
P/RPS 1.55 3.47 0.94 1.42 2.31 4.48 0.46 125.25%
P/EPS 16.25 73.33 19.83 28.89 35.14 54.35 12.76 17.54%
EY 6.15 1.36 5.04 3.46 2.85 1.84 7.83 -14.90%
DY 0.38 0.00 0.43 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 1.57 1.92 2.17 2.17 2.08 1.50 15.46%

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