[RGB] QoQ Cumulative Quarter Result on 31-Mar-2023 [#1]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
26-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 127.61%
YoY- 418.21%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 707,821 599,187 428,821 95,163 272,473 152,704 82,369 317.89%
PBT 43,952 69,458 41,334 11,948 8,683 -3,709 -5,306 -
Tax -11,651 -6,687 -4,632 -1,570 -4,893 -1,172 -653 579.23%
NP 32,301 62,771 36,702 10,378 3,790 -4,881 -5,959 -
-
NP to SH 36,488 63,277 37,035 10,536 4,629 -4,695 -5,967 -
-
Tax Rate 26.51% 9.63% 11.21% 13.14% 56.35% - - -
Total Cost 675,520 536,416 392,119 84,785 268,683 157,585 88,328 286.73%
-
Net Worth 261,945 308,170 292,762 246,536 231,455 231,519 231,519 8.55%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 30,817 9,245 - - - - - -
Div Payout % 84.46% 14.61% - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 261,945 308,170 292,762 246,536 231,455 231,519 231,519 8.55%
NOSH 1,548,245 1,548,245 1,548,245 1,548,245 1,548,245 1,548,245 1,548,245 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 4.56% 10.48% 8.56% 10.91% 1.39% -3.20% -7.23% -
ROE 13.93% 20.53% 12.65% 4.27% 2.00% -2.03% -2.58% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 45.94 38.89 27.83 6.18 17.66 9.89 5.34 318.21%
EPS 2.37 4.11 2.40 0.68 0.30 -0.30 -0.39 -
DPS 2.00 0.60 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.20 0.19 0.16 0.15 0.15 0.15 8.67%
Adjusted Per Share Value based on latest NOSH - 1,548,245
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 45.72 38.70 27.70 6.15 17.60 9.86 5.32 317.92%
EPS 2.36 4.09 2.39 0.68 0.30 -0.30 -0.39 -
DPS 1.99 0.60 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1692 0.199 0.1891 0.1592 0.1495 0.1495 0.1495 8.57%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.27 0.29 0.335 0.195 0.18 0.13 0.105 -
P/RPS 0.59 0.75 1.20 3.16 1.02 1.31 1.97 -55.13%
P/EPS 11.40 7.06 13.94 28.52 60.00 -42.74 -27.16 -
EY 8.77 14.16 7.17 3.51 1.67 -2.34 -3.68 -
DY 7.41 2.07 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.45 1.76 1.22 1.20 0.87 0.70 72.53%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/02/24 29/11/23 24/08/23 26/05/23 27/02/23 30/11/22 29/08/22 -
Price 0.29 0.30 0.375 0.23 0.235 0.165 0.11 -
P/RPS 0.63 0.77 1.35 3.72 1.33 1.67 2.06 -54.50%
P/EPS 12.25 7.31 15.60 33.64 78.34 -54.24 -28.45 -
EY 8.17 13.69 6.41 2.97 1.28 -1.84 -3.51 -
DY 6.90 2.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.50 1.97 1.44 1.57 1.10 0.73 76.10%

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