[RGB] QoQ TTM Result on 30-Sep-2020 [#3]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- -149.26%
YoY- -122.92%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 181,810 140,766 184,028 263,959 335,618 376,354 351,097 -35.54%
PBT -21,364 -36,983 -27,958 -5,955 18,379 40,272 42,841 -
Tax -1,509 -556 -1,118 -1,704 -2,723 -3,297 -2,666 -31.59%
NP -22,873 -37,539 -29,076 -7,659 15,656 36,975 40,175 -
-
NP to SH -22,489 -37,119 -28,737 -7,617 15,463 36,646 39,766 -
-
Tax Rate - - - - 14.82% 8.19% 6.22% -
Total Cost 204,683 178,305 213,104 271,618 319,962 339,379 310,922 -24.34%
-
Net Worth 231,519 231,519 231,519 231,519 262,388 278,684 263,188 -8.19%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - 4,644 4,644 4,644 4,644 -
Div Payout % - - - 0.00% 30.04% 12.67% 11.68% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 231,519 231,519 231,519 231,519 262,388 278,684 263,188 -8.19%
NOSH 1,548,245 1,548,245 1,548,245 1,548,245 1,548,245 1,548,245 1,548,245 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -12.58% -26.67% -15.80% -2.90% 4.66% 9.82% 11.44% -
ROE -9.71% -16.03% -12.41% -3.29% 5.89% 13.15% 15.11% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 11.78 9.12 11.92 17.10 21.74 24.31 22.68 -35.41%
EPS -1.46 -2.40 -1.86 -0.49 1.00 2.37 2.57 -
DPS 0.00 0.00 0.00 0.30 0.30 0.30 0.30 -
NAPS 0.15 0.15 0.15 0.15 0.17 0.18 0.17 -8.01%
Adjusted Per Share Value based on latest NOSH - 1,548,245
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 11.74 9.09 11.89 17.05 21.68 24.31 22.68 -35.55%
EPS -1.45 -2.40 -1.86 -0.49 1.00 2.37 2.57 -
DPS 0.00 0.00 0.00 0.30 0.30 0.30 0.30 -
NAPS 0.1495 0.1495 0.1495 0.1495 0.1695 0.18 0.17 -8.21%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.12 0.13 0.14 0.12 0.14 0.125 0.175 -
P/RPS 1.02 1.43 1.17 0.70 0.64 0.51 0.77 20.63%
P/EPS -8.24 -5.41 -7.52 -24.32 13.97 5.28 6.81 -
EY -12.14 -18.50 -13.30 -4.11 7.16 18.94 14.68 -
DY 0.00 0.00 0.00 2.50 2.14 2.40 1.71 -
P/NAPS 0.80 0.87 0.93 0.80 0.82 0.69 1.03 -15.51%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 27/08/21 17/05/21 03/03/21 27/11/20 26/08/20 30/06/20 27/02/20 -
Price 0.11 0.12 0.135 0.125 0.145 0.14 0.20 -
P/RPS 0.93 1.32 1.13 0.73 0.67 0.58 0.88 3.75%
P/EPS -7.55 -4.99 -7.25 -25.33 14.47 5.91 7.79 -
EY -13.25 -20.04 -13.79 -3.95 6.91 16.91 12.84 -
DY 0.00 0.00 0.00 2.40 2.07 2.14 1.50 -
P/NAPS 0.73 0.80 0.90 0.83 0.85 0.78 1.18 -27.41%

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