[RGB] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -43.62%
YoY- -37.14%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 60,551 36,330 33,760 40,816 33,610 31,449 74,387 -12.85%
PBT 8,172 1,782 1,183 1,254 1,500 2,574 3,860 65.10%
Tax -656 -138 -126 -427 -7 -5 -1 7540.02%
NP 7,516 1,644 1,057 827 1,493 2,569 3,859 56.14%
-
NP to SH 7,533 1,719 1,420 946 1,678 2,593 4,613 38.79%
-
Tax Rate 8.03% 7.74% 10.65% 34.05% 0.47% 0.19% 0.03% -
Total Cost 53,035 34,686 32,703 39,989 32,117 28,880 70,528 -17.35%
-
Net Worth 81,124 80,219 70,999 70,949 67,119 67,643 58,161 24.91%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 579 - 591 - - - - -
Div Payout % 7.69% - 41.67% - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 81,124 80,219 70,999 70,949 67,119 67,643 58,161 24.91%
NOSH 1,158,923 1,145,999 1,183,333 1,182,500 1,118,666 1,127,391 1,163,235 -0.24%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 12.41% 4.53% 3.13% 2.03% 4.44% 8.17% 5.19% -
ROE 9.29% 2.14% 2.00% 1.33% 2.50% 3.83% 7.93% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 5.22 3.17 2.85 3.45 3.00 2.79 6.39 -12.64%
EPS 0.65 0.15 0.12 0.08 0.15 0.23 0.40 38.34%
DPS 0.05 0.00 0.05 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.07 0.06 0.06 0.06 0.06 0.05 25.22%
Adjusted Per Share Value based on latest NOSH - 1,182,500
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 3.91 2.35 2.18 2.64 2.17 2.03 4.80 -12.81%
EPS 0.49 0.11 0.09 0.06 0.11 0.17 0.30 38.81%
DPS 0.04 0.00 0.04 0.00 0.00 0.00 0.00 -
NAPS 0.0524 0.0518 0.0459 0.0458 0.0434 0.0437 0.0376 24.84%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.11 0.105 0.11 0.12 0.11 0.08 0.09 -
P/RPS 2.11 3.31 3.86 3.48 3.66 2.87 1.41 30.92%
P/EPS 16.92 70.00 91.67 150.00 73.33 34.78 22.69 -17.81%
EY 5.91 1.43 1.09 0.67 1.36 2.88 4.41 21.61%
DY 0.45 0.00 0.45 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.50 1.83 2.00 1.83 1.33 1.80 -8.73%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 28/05/14 28/02/14 26/11/13 26/08/13 28/05/13 27/02/13 -
Price 0.13 0.11 0.115 0.13 0.13 0.125 0.075 -
P/RPS 2.49 3.47 4.03 3.77 4.33 4.48 1.17 65.68%
P/EPS 20.00 73.33 95.83 162.50 86.67 54.35 18.91 3.81%
EY 5.00 1.36 1.04 0.62 1.15 1.84 5.29 -3.69%
DY 0.38 0.00 0.43 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 1.57 1.92 2.17 2.17 2.08 1.50 15.46%

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