[RGB] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -76.64%
YoY- 151.72%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 233,006 168,275 88,609 38,729 214,646 158,393 96,881 79.22%
PBT 25,111 19,750 12,766 5,340 19,696 16,988 9,954 85.00%
Tax -3,822 -2,902 -1,754 -971 -1,540 -1,562 -794 184.27%
NP 21,289 16,848 11,012 4,369 18,156 15,426 9,160 75.18%
-
NP to SH 20,863 16,603 10,886 4,327 18,526 15,532 9,252 71.70%
-
Tax Rate 15.22% 14.69% 13.74% 18.18% 7.82% 9.19% 7.98% -
Total Cost 211,717 151,427 77,597 34,360 196,490 142,967 87,721 79.64%
-
Net Worth 163,384 173,464 133,051 116,945 104,869 92,728 80,954 59.49%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 6,284 - - - 2,913 579 578 388.63%
Div Payout % 30.12% - - - 15.72% 3.73% 6.25% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 163,384 173,464 133,051 116,945 104,869 92,728 80,954 59.49%
NOSH 1,256,807 1,239,029 1,209,555 1,169,459 1,165,220 1,159,104 1,156,499 5.68%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 9.14% 10.01% 12.43% 11.28% 8.46% 9.74% 9.45% -
ROE 12.77% 9.57% 8.18% 3.70% 17.67% 16.75% 11.43% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 18.54 13.58 7.33 3.31 18.42 13.67 8.38 69.54%
EPS 1.66 1.34 0.90 0.37 1.59 1.34 0.80 62.46%
DPS 0.50 0.00 0.00 0.00 0.25 0.05 0.05 362.21%
NAPS 0.13 0.14 0.11 0.10 0.09 0.08 0.07 50.91%
Adjusted Per Share Value based on latest NOSH - 1,169,459
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 15.05 10.87 5.72 2.50 13.86 10.23 6.26 79.17%
EPS 1.35 1.07 0.70 0.28 1.20 1.00 0.60 71.45%
DPS 0.41 0.00 0.00 0.00 0.19 0.04 0.04 369.86%
NAPS 0.1055 0.112 0.0859 0.0755 0.0677 0.0599 0.0523 59.44%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.18 0.14 0.14 0.16 0.135 0.16 0.11 -
P/RPS 0.97 1.03 1.91 4.83 0.73 1.17 1.31 -18.10%
P/EPS 10.84 10.45 15.56 43.24 8.49 11.94 13.75 -14.62%
EY 9.22 9.57 6.43 2.31 11.78 8.38 7.27 17.11%
DY 2.78 0.00 0.00 0.00 1.85 0.31 0.45 235.56%
P/NAPS 1.38 1.00 1.27 1.60 1.50 2.00 1.57 -8.21%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 23/02/16 23/11/15 28/08/15 29/05/15 26/02/15 27/11/14 25/08/14 -
Price 0.165 0.18 0.105 0.165 0.175 0.145 0.13 -
P/RPS 0.89 1.33 1.43 4.98 0.95 1.06 1.55 -30.84%
P/EPS 9.94 13.43 11.67 44.59 11.01 10.82 16.25 -27.87%
EY 10.06 7.44 8.57 2.24 9.09 9.24 6.15 38.70%
DY 3.03 0.00 0.00 0.00 1.43 0.34 0.38 297.61%
P/NAPS 1.27 1.29 0.95 1.65 1.94 1.81 1.86 -22.40%

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