[RGB] QoQ TTM 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- 36.76%
YoY- 134.43%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 139,635 180,262 196,116 190,756 187,398 144,150 116,011 13.11%
PBT 6,530 9,188 9,492 8,472 6,133 -17,082 -23,933 -
Tax -564 -440 -99 -99 -97 -171 -90 238.77%
NP 5,966 8,748 9,393 8,373 6,036 -17,253 -24,023 -
-
NP to SH 6,657 9,830 10,389 9,186 6,717 -16,348 -22,792 -
-
Tax Rate 8.64% 4.79% 1.04% 1.17% 1.58% - - -
Total Cost 133,669 171,514 186,723 182,383 181,362 161,403 140,034 -3.04%
-
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 % 8.89% - - - - - - -
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 4.27% 4.85% 4.79% 4.39% 3.22% -11.97% -20.71% -
ROE 9.38% 13.85% 15.48% 13.58% 11.55% -28.24% -38.39% -
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 11.80 15.24 17.53 16.92 16.11 12.45 9.77 13.37%
EPS 0.56 0.83 0.93 0.81 0.58 -1.41 -1.92 -
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 9.02 11.64 12.67 12.32 12.10 9.31 7.49 13.15%
EPS 0.43 0.63 0.67 0.59 0.43 -1.06 -1.47 -
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 0.93 0.79 0.63 0.47 0.56 0.64 0.82 8.72%
P/EPS 19.55 14.44 11.84 9.82 15.59 -5.67 -4.17 -
EY 5.11 6.93 8.44 10.19 6.42 -17.65 -23.99 -
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 0.97 0.85 0.74 0.74 0.47 0.72 0.82 11.81%
P/EPS 20.44 15.64 14.00 15.34 12.99 -6.37 -4.17 -
EY 4.89 6.39 7.14 6.52 7.70 -15.69 -23.99 -
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