[RGB] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 13.1%
YoY- 145.58%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 144,516 139,635 180,262 196,116 190,756 187,398 144,150 0.16%
PBT 5,738 6,530 9,188 9,492 8,472 6,133 -17,082 -
Tax -697 -564 -440 -99 -99 -97 -171 155.38%
NP 5,041 5,966 8,748 9,393 8,373 6,036 -17,253 -
-
NP to SH 5,783 6,657 9,830 10,389 9,186 6,717 -16,348 -
-
Tax Rate 12.15% 8.64% 4.79% 1.04% 1.17% 1.58% - -
Total Cost 139,475 133,669 171,514 186,723 182,383 181,362 161,403 -9.28%
-
Net Worth 80,219 70,999 70,949 67,119 67,643 58,161 57,884 24.32%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 591 591 - - - - - -
Div Payout % 10.23% 8.89% - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 80,219 70,999 70,949 67,119 67,643 58,161 57,884 24.32%
NOSH 1,145,999 1,183,333 1,182,500 1,118,666 1,127,391 1,163,235 1,157,692 -0.67%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 3.49% 4.27% 4.85% 4.79% 4.39% 3.22% -11.97% -
ROE 7.21% 9.38% 13.85% 15.48% 13.58% 11.55% -28.24% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 12.61 11.80 15.24 17.53 16.92 16.11 12.45 0.85%
EPS 0.50 0.56 0.83 0.93 0.81 0.58 -1.41 -
DPS 0.05 0.05 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.06 0.06 0.06 0.06 0.05 0.05 25.17%
Adjusted Per Share Value based on latest NOSH - 1,118,666
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 9.33 9.02 11.64 12.67 12.32 12.10 9.31 0.14%
EPS 0.37 0.43 0.63 0.67 0.59 0.43 -1.06 -
DPS 0.04 0.04 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0518 0.0459 0.0458 0.0434 0.0437 0.0376 0.0374 24.27%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.105 0.11 0.12 0.11 0.08 0.09 0.08 -
P/RPS 0.83 0.93 0.79 0.63 0.47 0.56 0.64 18.94%
P/EPS 20.81 19.55 14.44 11.84 9.82 15.59 -5.67 -
EY 4.81 5.11 6.93 8.44 10.19 6.42 -17.65 -
DY 0.49 0.45 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.83 2.00 1.83 1.33 1.80 1.60 -4.21%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 28/02/14 26/11/13 26/08/13 28/05/13 27/02/13 30/11/12 -
Price 0.11 0.115 0.13 0.13 0.125 0.075 0.09 -
P/RPS 0.87 0.97 0.85 0.74 0.74 0.47 0.72 13.45%
P/EPS 21.80 20.44 15.64 14.00 15.34 12.99 -6.37 -
EY 4.59 4.89 6.39 7.14 6.52 7.70 -15.69 -
DY 0.47 0.43 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.92 2.17 2.17 2.08 1.50 1.80 -8.71%

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