[RGB] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
03-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -277.27%
YoY- -172.27%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 211,916 181,810 140,766 184,028 263,959 335,618 376,354 -31.78%
PBT -14,044 -21,364 -36,983 -27,958 -5,955 18,379 40,272 -
Tax -2,424 -1,509 -556 -1,118 -1,704 -2,723 -3,297 -18.52%
NP -16,468 -22,873 -37,539 -29,076 -7,659 15,656 36,975 -
-
NP to SH -16,154 -22,489 -37,119 -28,737 -7,617 15,463 36,646 -
-
Tax Rate - - - - - 14.82% 8.19% -
Total Cost 228,384 204,683 178,305 213,104 271,618 319,962 339,379 -23.18%
-
Net Worth 216,084 231,519 231,519 231,519 231,519 262,388 278,684 -15.58%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - 4,644 4,644 4,644 -
Div Payout % - - - - 0.00% 30.04% 12.67% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 216,084 231,519 231,519 231,519 231,519 262,388 278,684 -15.58%
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
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -7.77% -12.58% -26.67% -15.80% -2.90% 4.66% 9.82% -
ROE -7.48% -9.71% -16.03% -12.41% -3.29% 5.89% 13.15% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 13.73 11.78 9.12 11.92 17.10 21.74 24.31 -31.64%
EPS -1.05 -1.46 -2.40 -1.86 -0.49 1.00 2.37 -
DPS 0.00 0.00 0.00 0.00 0.30 0.30 0.30 -
NAPS 0.14 0.15 0.15 0.15 0.15 0.17 0.18 -15.41%
Adjusted Per Share Value based on latest NOSH - 1,548,245
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 13.69 11.74 9.09 11.89 17.05 21.68 24.31 -31.78%
EPS -1.04 -1.45 -2.40 -1.86 -0.49 1.00 2.37 -
DPS 0.00 0.00 0.00 0.00 0.30 0.30 0.30 -
NAPS 0.1396 0.1495 0.1495 0.1495 0.1495 0.1695 0.18 -15.57%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.12 0.12 0.13 0.14 0.12 0.14 0.125 -
P/RPS 0.87 1.02 1.43 1.17 0.70 0.64 0.51 42.72%
P/EPS -11.47 -8.24 -5.41 -7.52 -24.32 13.97 5.28 -
EY -8.72 -12.14 -18.50 -13.30 -4.11 7.16 18.94 -
DY 0.00 0.00 0.00 0.00 2.50 2.14 2.40 -
P/NAPS 0.86 0.80 0.87 0.93 0.80 0.82 0.69 15.79%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 27/08/21 17/05/21 03/03/21 27/11/20 26/08/20 30/06/20 -
Price 0.12 0.11 0.12 0.135 0.125 0.145 0.14 -
P/RPS 0.87 0.93 1.32 1.13 0.73 0.67 0.58 31.00%
P/EPS -11.47 -7.55 -4.99 -7.25 -25.33 14.47 5.91 -
EY -8.72 -13.25 -20.04 -13.79 -3.95 6.91 16.91 -
DY 0.00 0.00 0.00 0.00 2.40 2.07 2.14 -
P/NAPS 0.86 0.73 0.80 0.90 0.83 0.85 0.78 6.71%

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