[RGB] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 141.09%
YoY- 121.85%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 180,262 196,116 190,756 187,398 144,150 116,011 119,013 31.85%
PBT 9,188 9,492 8,472 6,133 -17,082 -23,933 -28,316 -
Tax -440 -99 -99 -97 -171 -90 -87 194.34%
NP 8,748 9,393 8,373 6,036 -17,253 -24,023 -28,403 -
-
NP to SH 9,830 10,389 9,186 6,717 -16,348 -22,792 -26,677 -
-
Tax Rate 4.79% 1.04% 1.17% 1.58% - - - -
Total Cost 171,514 186,723 182,383 181,362 161,403 140,034 147,416 10.61%
-
Net Worth 70,949 67,119 67,643 58,161 57,884 59,375 62,000 9.39%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 70,949 67,119 67,643 58,161 57,884 59,375 62,000 9.39%
NOSH 1,182,500 1,118,666 1,127,391 1,163,235 1,157,692 1,187,500 1,240,000 -3.11%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 4.85% 4.79% 4.39% 3.22% -11.97% -20.71% -23.87% -
ROE 13.85% 15.48% 13.58% 11.55% -28.24% -38.39% -43.03% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 15.24 17.53 16.92 16.11 12.45 9.77 9.60 36.04%
EPS 0.83 0.93 0.81 0.58 -1.41 -1.92 -2.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.06 0.06 0.05 0.05 0.05 0.05 12.91%
Adjusted Per Share Value based on latest NOSH - 1,163,235
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 11.64 12.67 12.32 12.10 9.31 7.49 7.69 31.79%
EPS 0.63 0.67 0.59 0.43 -1.06 -1.47 -1.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0458 0.0434 0.0437 0.0376 0.0374 0.0383 0.04 9.43%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.12 0.11 0.08 0.09 0.08 0.08 0.08 -
P/RPS 0.79 0.63 0.47 0.56 0.64 0.82 0.83 -3.23%
P/EPS 14.44 11.84 9.82 15.59 -5.67 -4.17 -3.72 -
EY 6.93 8.44 10.19 6.42 -17.65 -23.99 -26.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.83 1.33 1.80 1.60 1.60 1.60 16.02%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 26/08/13 28/05/13 27/02/13 30/11/12 24/08/12 29/05/12 -
Price 0.13 0.13 0.125 0.075 0.09 0.08 0.08 -
P/RPS 0.85 0.74 0.74 0.47 0.72 0.82 0.83 1.59%
P/EPS 15.64 14.00 15.34 12.99 -6.37 -4.17 -3.72 -
EY 6.39 7.14 6.52 7.70 -15.69 -23.99 -26.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 2.17 2.08 1.50 1.80 1.60 1.60 22.50%

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