[RGB] YoY Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
26-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -244.85%
YoY- -175.17%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 857,642 164,738 179,284 183,720 214,678 428,336 194,756 28.01%
PBT 82,668 -10,612 -6,466 -19,654 29,270 31,140 38,110 13.76%
Tax -9,264 -1,306 -1,918 -1,136 -1,022 -814 -8,036 2.39%
NP 73,404 -11,918 -8,384 -20,790 28,248 30,326 30,074 16.02%
-
NP to SH 74,070 -11,934 -8,362 -20,858 27,748 30,000 29,674 16.46%
-
Tax Rate 11.21% - - - 3.49% 2.61% 21.09% -
Total Cost 784,238 176,656 187,668 204,510 186,430 398,010 164,682 29.69%
-
Net Worth 292,762 231,519 231,519 262,388 24,658,192 215,063 200,500 6.50%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - 8,020 -
Div Payout % - - - - - - 27.03% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 292,762 231,519 231,519 262,388 24,658,192 215,063 200,500 6.50%
NOSH 1,548,245 1,548,245 1,548,245 1,548,245 1,546,243 1,344,742 1,336,666 2.47%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 8.56% -7.23% -4.68% -11.32% 13.16% 7.08% 15.44% -
ROE 25.30% -5.15% -3.61% -7.95% 0.11% 13.95% 14.80% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 55.66 10.67 11.62 11.90 13.93 31.87 14.57 25.01%
EPS 4.80 -0.78 -0.54 -0.80 1.80 2.24 2.22 13.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.60 -
NAPS 0.19 0.15 0.15 0.17 16.00 0.16 0.15 4.01%
Adjusted Per Share Value based on latest NOSH - 1,548,245
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 55.39 10.64 11.58 11.87 13.87 27.67 12.58 28.00%
EPS 4.78 -0.77 -0.54 -1.35 1.79 1.94 1.92 16.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.52 -
NAPS 0.1891 0.1495 0.1495 0.1695 15.9265 0.1389 0.1295 6.51%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.335 0.105 0.12 0.14 0.205 0.24 0.28 -
P/RPS 0.60 0.98 1.03 1.18 1.47 0.75 1.92 -17.61%
P/EPS 6.97 -13.58 -22.15 -10.36 11.39 10.75 12.61 -9.40%
EY 14.35 -7.36 -4.51 -9.65 8.78 9.30 7.93 10.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.14 -
P/NAPS 1.76 0.70 0.80 0.82 0.01 1.50 1.87 -1.00%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 24/08/23 29/08/22 27/08/21 26/08/20 30/08/19 29/08/18 29/08/17 -
Price 0.375 0.11 0.11 0.145 0.195 0.29 0.26 -
P/RPS 0.67 1.03 0.95 1.22 1.40 0.91 1.78 -15.02%
P/EPS 7.80 -14.23 -20.30 -10.73 10.83 12.99 11.71 -6.54%
EY 12.82 -7.03 -4.93 -9.32 9.23 7.70 8.54 7.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.31 -
P/NAPS 1.97 0.73 0.73 0.85 0.01 1.81 1.73 2.18%

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