[RGB] QoQ Quarter Result on 30-Jun-2014 [#2]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 338.22%
YoY- 348.93%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 38,729 56,253 61,512 60,551 36,330 33,760 40,816 -3.44%
PBT 5,340 2,708 7,034 8,172 1,782 1,183 1,254 162.95%
Tax -971 22 -768 -656 -138 -126 -427 73.01%
NP 4,369 2,730 6,266 7,516 1,644 1,057 827 203.63%
-
NP to SH 4,327 2,994 6,280 7,533 1,719 1,420 946 175.80%
-
Tax Rate 18.18% -0.81% 10.92% 8.03% 7.74% 10.65% 34.05% -
Total Cost 34,360 53,523 55,246 53,035 34,686 32,703 39,989 -9.62%
-
Net Worth 116,945 107,820 93,037 81,124 80,219 70,999 70,949 39.57%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 2,396 - 579 - 591 - -
Div Payout % - 80.03% - 7.69% - 41.67% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 116,945 107,820 93,037 81,124 80,219 70,999 70,949 39.57%
NOSH 1,169,459 1,198,000 1,162,962 1,158,923 1,145,999 1,183,333 1,182,500 -0.73%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 11.28% 4.85% 10.19% 12.41% 4.53% 3.13% 2.03% -
ROE 3.70% 2.78% 6.75% 9.29% 2.14% 2.00% 1.33% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 3.31 4.70 5.29 5.22 3.17 2.85 3.45 -2.72%
EPS 0.37 0.25 0.54 0.65 0.15 0.12 0.08 177.85%
DPS 0.00 0.20 0.00 0.05 0.00 0.05 0.00 -
NAPS 0.10 0.09 0.08 0.07 0.07 0.06 0.06 40.61%
Adjusted Per Share Value based on latest NOSH - 1,158,923
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 2.50 3.63 3.97 3.91 2.35 2.18 2.64 -3.57%
EPS 0.28 0.19 0.41 0.49 0.11 0.09 0.06 179.51%
DPS 0.00 0.15 0.00 0.04 0.00 0.04 0.00 -
NAPS 0.0755 0.0696 0.0601 0.0524 0.0518 0.0459 0.0458 39.58%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.16 0.135 0.16 0.11 0.105 0.11 0.12 -
P/RPS 4.83 2.88 3.03 2.11 3.31 3.86 3.48 24.45%
P/EPS 43.24 54.02 29.63 16.92 70.00 91.67 150.00 -56.39%
EY 2.31 1.85 3.38 5.91 1.43 1.09 0.67 128.39%
DY 0.00 1.48 0.00 0.45 0.00 0.45 0.00 -
P/NAPS 1.60 1.50 2.00 1.57 1.50 1.83 2.00 -13.83%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 26/02/15 27/11/14 25/08/14 28/05/14 28/02/14 26/11/13 -
Price 0.165 0.175 0.145 0.13 0.11 0.115 0.13 -
P/RPS 4.98 3.73 2.74 2.49 3.47 4.03 3.77 20.41%
P/EPS 44.59 70.02 26.85 20.00 73.33 95.83 162.50 -57.80%
EY 2.24 1.43 3.72 5.00 1.36 1.04 0.62 135.63%
DY 0.00 1.14 0.00 0.38 0.00 0.43 0.00 -
P/NAPS 1.65 1.94 1.81 1.86 1.57 1.92 2.17 -16.70%

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