[RGB] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -43.79%
YoY- 1991.13%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 33,760 40,816 33,610 31,449 74,387 56,670 28,250 12.57%
PBT 1,183 1,254 1,500 2,574 3,860 1,558 480 82.15%
Tax -126 -427 -7 -5 -1 -86 -7 583.22%
NP 1,057 827 1,493 2,569 3,859 1,472 473 70.67%
-
NP to SH 1,420 946 1,678 2,593 4,613 1,505 475 107.10%
-
Tax Rate 10.65% 34.05% 0.47% 0.19% 0.03% 5.52% 1.46% -
Total Cost 32,703 39,989 32,117 28,880 70,528 55,198 27,777 11.46%
-
Net Worth 70,999 70,949 67,119 67,643 58,161 57,884 59,375 12.62%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 591 - - - - - - -
Div Payout % 41.67% - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 70,999 70,949 67,119 67,643 58,161 57,884 59,375 12.62%
NOSH 1,183,333 1,182,500 1,118,666 1,127,391 1,163,235 1,157,692 1,187,500 -0.23%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 3.13% 2.03% 4.44% 8.17% 5.19% 2.60% 1.67% -
ROE 2.00% 1.33% 2.50% 3.83% 7.93% 2.60% 0.80% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2.85 3.45 3.00 2.79 6.39 4.90 2.38 12.72%
EPS 0.12 0.08 0.15 0.23 0.40 0.13 0.04 107.59%
DPS 0.05 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.06 0.06 0.06 0.05 0.05 0.05 12.88%
Adjusted Per Share Value based on latest NOSH - 1,127,391
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2.18 2.64 2.17 2.03 4.80 3.66 1.82 12.74%
EPS 0.09 0.06 0.11 0.17 0.30 0.10 0.03 107.59%
DPS 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0459 0.0458 0.0434 0.0437 0.0376 0.0374 0.0383 12.78%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.11 0.12 0.11 0.08 0.09 0.08 0.08 -
P/RPS 3.86 3.48 3.66 2.87 1.41 1.63 3.36 9.66%
P/EPS 91.67 150.00 73.33 34.78 22.69 61.54 200.00 -40.46%
EY 1.09 0.67 1.36 2.88 4.41 1.63 0.50 67.88%
DY 0.45 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 2.00 1.83 1.33 1.80 1.60 1.60 9.34%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 26/11/13 26/08/13 28/05/13 27/02/13 30/11/12 24/08/12 -
Price 0.115 0.13 0.13 0.125 0.075 0.09 0.08 -
P/RPS 4.03 3.77 4.33 4.48 1.17 1.84 3.36 12.84%
P/EPS 95.83 162.50 86.67 54.35 18.91 69.23 200.00 -38.68%
EY 1.04 0.62 1.15 1.84 5.29 1.44 0.50 62.72%
DY 0.43 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 2.17 2.17 2.08 1.50 1.80 1.60 12.88%

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