[RGB] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -35.29%
YoY- 253.26%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 36,330 33,760 40,816 33,610 31,449 74,387 56,670 -25.67%
PBT 1,782 1,183 1,254 1,500 2,574 3,860 1,558 9.37%
Tax -138 -126 -427 -7 -5 -1 -86 37.10%
NP 1,644 1,057 827 1,493 2,569 3,859 1,472 7.65%
-
NP to SH 1,719 1,420 946 1,678 2,593 4,613 1,505 9.27%
-
Tax Rate 7.74% 10.65% 34.05% 0.47% 0.19% 0.03% 5.52% -
Total Cost 34,686 32,703 39,989 32,117 28,880 70,528 55,198 -26.65%
-
Net Worth 80,219 70,999 70,949 67,119 67,643 58,161 57,884 24.32%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 591 - - - - - -
Div Payout % - 41.67% - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 80,219 70,999 70,949 67,119 67,643 58,161 57,884 24.32%
NOSH 1,145,999 1,183,333 1,182,500 1,118,666 1,127,391 1,163,235 1,157,692 -0.67%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 4.53% 3.13% 2.03% 4.44% 8.17% 5.19% 2.60% -
ROE 2.14% 2.00% 1.33% 2.50% 3.83% 7.93% 2.60% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 3.17 2.85 3.45 3.00 2.79 6.39 4.90 -25.21%
EPS 0.15 0.12 0.08 0.15 0.23 0.40 0.13 10.01%
DPS 0.00 0.05 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.06 0.06 0.06 0.06 0.05 0.05 25.17%
Adjusted Per Share Value based on latest NOSH - 1,118,666
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 2.35 2.18 2.64 2.17 2.03 4.80 3.66 -25.59%
EPS 0.11 0.09 0.06 0.11 0.17 0.30 0.10 6.56%
DPS 0.00 0.04 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0518 0.0459 0.0458 0.0434 0.0437 0.0376 0.0374 24.27%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.105 0.11 0.12 0.11 0.08 0.09 0.08 -
P/RPS 3.31 3.86 3.48 3.66 2.87 1.41 1.63 60.42%
P/EPS 70.00 91.67 150.00 73.33 34.78 22.69 61.54 8.97%
EY 1.43 1.09 0.67 1.36 2.88 4.41 1.63 -8.36%
DY 0.00 0.45 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.83 2.00 1.83 1.33 1.80 1.60 -4.21%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 28/02/14 26/11/13 26/08/13 28/05/13 27/02/13 30/11/12 -
Price 0.11 0.115 0.13 0.13 0.125 0.075 0.09 -
P/RPS 3.47 4.03 3.77 4.33 4.48 1.17 1.84 52.70%
P/EPS 73.33 95.83 162.50 86.67 54.35 18.91 69.23 3.91%
EY 1.36 1.04 0.62 1.15 1.84 5.29 1.44 -3.74%
DY 0.00 0.43 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.92 2.17 2.17 2.08 1.50 1.80 -8.71%

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