[RGB] QoQ Quarter Result on 31-Dec-2014 [#4]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -52.32%
YoY- 110.85%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 79,666 49,880 38,729 56,253 61,512 60,551 36,330 68.70%
PBT 6,984 7,426 5,340 2,708 7,034 8,172 1,782 148.37%
Tax -1,148 -783 -971 22 -768 -656 -138 310.02%
NP 5,836 6,643 4,369 2,730 6,266 7,516 1,644 132.52%
-
NP to SH 5,717 6,559 4,327 2,994 6,280 7,533 1,719 122.64%
-
Tax Rate 16.44% 10.54% 18.18% -0.81% 10.92% 8.03% 7.74% -
Total Cost 73,830 43,237 34,360 53,523 55,246 53,035 34,686 65.39%
-
Net Worth 181,904 136,130 116,945 107,820 93,037 81,124 80,219 72.51%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - 2,396 - 579 - -
Div Payout % - - - 80.03% - 7.69% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 181,904 136,130 116,945 107,820 93,037 81,124 80,219 72.51%
NOSH 1,299,318 1,237,547 1,169,459 1,198,000 1,162,962 1,158,923 1,145,999 8.72%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 7.33% 13.32% 11.28% 4.85% 10.19% 12.41% 4.53% -
ROE 3.14% 4.82% 3.70% 2.78% 6.75% 9.29% 2.14% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 6.13 4.03 3.31 4.70 5.29 5.22 3.17 55.15%
EPS 0.44 0.53 0.37 0.25 0.54 0.65 0.15 104.78%
DPS 0.00 0.00 0.00 0.20 0.00 0.05 0.00 -
NAPS 0.14 0.11 0.10 0.09 0.08 0.07 0.07 58.67%
Adjusted Per Share Value based on latest NOSH - 1,198,000
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 5.15 3.22 2.50 3.63 3.97 3.91 2.35 68.63%
EPS 0.37 0.42 0.28 0.19 0.41 0.49 0.11 124.32%
DPS 0.00 0.00 0.00 0.15 0.00 0.04 0.00 -
NAPS 0.1175 0.0879 0.0755 0.0696 0.0601 0.0524 0.0518 72.55%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.14 0.14 0.16 0.135 0.16 0.11 0.105 -
P/RPS 2.28 3.47 4.83 2.88 3.03 2.11 3.31 -21.98%
P/EPS 31.82 26.42 43.24 54.02 29.63 16.92 70.00 -40.85%
EY 3.14 3.79 2.31 1.85 3.38 5.91 1.43 68.85%
DY 0.00 0.00 0.00 1.48 0.00 0.45 0.00 -
P/NAPS 1.00 1.27 1.60 1.50 2.00 1.57 1.50 -23.66%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 23/11/15 28/08/15 29/05/15 26/02/15 27/11/14 25/08/14 28/05/14 -
Price 0.18 0.105 0.165 0.175 0.145 0.13 0.11 -
P/RPS 2.94 2.61 4.98 3.73 2.74 2.49 3.47 -10.45%
P/EPS 40.91 19.81 44.59 70.02 26.85 20.00 73.33 -32.20%
EY 2.44 5.05 2.24 1.43 3.72 5.00 1.36 47.59%
DY 0.00 0.00 0.00 1.14 0.00 0.38 0.00 -
P/NAPS 1.29 0.95 1.65 1.94 1.81 1.86 1.57 -12.26%

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