[RGB] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 216.84%
YoY- 130.47%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 33,610 31,449 74,387 56,670 28,250 28,091 31,139 5.22%
PBT 1,500 2,574 3,860 1,558 480 235 -19,355 -
Tax -7 -5 -1 -86 -7 -3 -75 -79.45%
NP 1,493 2,569 3,859 1,472 473 232 -19,430 -
-
NP to SH 1,678 2,593 4,613 1,505 475 124 -18,452 -
-
Tax Rate 0.47% 0.19% 0.03% 5.52% 1.46% 1.28% - -
Total Cost 32,117 28,880 70,528 55,198 27,777 27,859 50,569 -26.13%
-
Net Worth 67,119 67,643 58,161 57,884 59,375 62,000 57,456 10.92%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 67,119 67,643 58,161 57,884 59,375 62,000 57,456 10.92%
NOSH 1,118,666 1,127,391 1,163,235 1,157,692 1,187,500 1,240,000 1,149,130 -1.77%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 4.44% 8.17% 5.19% 2.60% 1.67% 0.83% -62.40% -
ROE 2.50% 3.83% 7.93% 2.60% 0.80% 0.20% -32.11% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 3.00 2.79 6.39 4.90 2.38 2.27 2.71 7.01%
EPS 0.15 0.23 0.40 0.13 0.04 0.01 -1.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.06 0.05 0.05 0.05 0.05 0.05 12.93%
Adjusted Per Share Value based on latest NOSH - 1,157,692
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 2.17 2.03 4.80 3.66 1.82 1.81 2.01 5.24%
EPS 0.11 0.17 0.30 0.10 0.03 0.01 -1.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0434 0.0437 0.0376 0.0374 0.0383 0.04 0.0371 11.03%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.11 0.08 0.09 0.08 0.08 0.08 0.08 -
P/RPS 3.66 2.87 1.41 1.63 3.36 3.53 2.95 15.47%
P/EPS 73.33 34.78 22.69 61.54 200.00 800.00 -4.98 -
EY 1.36 2.88 4.41 1.63 0.50 0.13 -20.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.33 1.80 1.60 1.60 1.60 1.60 9.37%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 28/05/13 27/02/13 30/11/12 24/08/12 29/05/12 28/02/12 -
Price 0.13 0.125 0.075 0.09 0.08 0.08 0.09 -
P/RPS 4.33 4.48 1.17 1.84 3.36 3.53 3.32 19.39%
P/EPS 86.67 54.35 18.91 69.23 200.00 800.00 -5.60 -
EY 1.15 1.84 5.29 1.44 0.50 0.13 -17.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 2.08 1.50 1.80 1.60 1.60 1.80 13.28%

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