[RGB] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 50.11%
YoY- -69.22%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 61,512 60,551 36,330 33,760 40,816 33,610 31,449 56.33%
PBT 7,034 8,172 1,782 1,183 1,254 1,500 2,574 95.34%
Tax -768 -656 -138 -126 -427 -7 -5 2759.32%
NP 6,266 7,516 1,644 1,057 827 1,493 2,569 81.09%
-
NP to SH 6,280 7,533 1,719 1,420 946 1,678 2,593 80.24%
-
Tax Rate 10.92% 8.03% 7.74% 10.65% 34.05% 0.47% 0.19% -
Total Cost 55,246 53,035 34,686 32,703 39,989 32,117 28,880 54.03%
-
Net Worth 93,037 81,124 80,219 70,999 70,949 67,119 67,643 23.65%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 579 - 591 - - - -
Div Payout % - 7.69% - 41.67% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 93,037 81,124 80,219 70,999 70,949 67,119 67,643 23.65%
NOSH 1,162,962 1,158,923 1,145,999 1,183,333 1,182,500 1,118,666 1,127,391 2.09%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 10.19% 12.41% 4.53% 3.13% 2.03% 4.44% 8.17% -
ROE 6.75% 9.29% 2.14% 2.00% 1.33% 2.50% 3.83% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 5.29 5.22 3.17 2.85 3.45 3.00 2.79 53.13%
EPS 0.54 0.65 0.15 0.12 0.08 0.15 0.23 76.55%
DPS 0.00 0.05 0.00 0.05 0.00 0.00 0.00 -
NAPS 0.08 0.07 0.07 0.06 0.06 0.06 0.06 21.12%
Adjusted Per Share Value based on latest NOSH - 1,183,333
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 3.97 3.91 2.35 2.18 2.64 2.17 2.03 56.32%
EPS 0.41 0.49 0.11 0.09 0.06 0.11 0.17 79.74%
DPS 0.00 0.04 0.00 0.04 0.00 0.00 0.00 -
NAPS 0.0601 0.0524 0.0518 0.0459 0.0458 0.0434 0.0437 23.64%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.16 0.11 0.105 0.11 0.12 0.11 0.08 -
P/RPS 3.03 2.11 3.31 3.86 3.48 3.66 2.87 3.67%
P/EPS 29.63 16.92 70.00 91.67 150.00 73.33 34.78 -10.12%
EY 3.38 5.91 1.43 1.09 0.67 1.36 2.88 11.25%
DY 0.00 0.45 0.00 0.45 0.00 0.00 0.00 -
P/NAPS 2.00 1.57 1.50 1.83 2.00 1.83 1.33 31.22%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 25/08/14 28/05/14 28/02/14 26/11/13 26/08/13 28/05/13 -
Price 0.145 0.13 0.11 0.115 0.13 0.13 0.125 -
P/RPS 2.74 2.49 3.47 4.03 3.77 4.33 4.48 -27.92%
P/EPS 26.85 20.00 73.33 95.83 162.50 86.67 54.35 -37.48%
EY 3.72 5.00 1.36 1.04 0.62 1.15 1.84 59.81%
DY 0.00 0.38 0.00 0.43 0.00 0.00 0.00 -
P/NAPS 1.81 1.86 1.57 1.92 2.17 2.17 2.08 -8.84%

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