[RGB] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 251.25%
YoY- 117.11%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 168,275 158,393 105,875 113,011 87,072 95,734 104,816 8.20%
PBT 19,750 16,988 5,328 2,273 -13,453 -38,333 -26,840 -
Tax -2,902 -1,562 -439 -96 -12 -62 -489 34.53%
NP 16,848 15,426 4,889 2,177 -13,465 -38,395 -27,329 -
-
NP to SH 16,603 15,532 5,217 2,104 -12,295 -31,715 -25,126 -
-
Tax Rate 14.69% 9.19% 8.24% 4.22% - - - -
Total Cost 151,427 142,967 100,986 110,834 100,537 134,129 132,145 2.29%
-
Net Worth 173,464 92,728 69,560 58,444 80,781 103,045 152,007 2.22%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - 579 - - - - - -
Div Payout % - 3.73% - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 173,464 92,728 69,560 58,444 80,781 103,045 152,007 2.22%
NOSH 1,239,029 1,159,104 1,159,333 1,168,888 1,154,018 1,144,945 894,163 5.58%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 10.01% 9.74% 4.62% 1.93% -15.46% -40.11% -26.07% -
ROE 9.57% 16.75% 7.50% 3.60% -15.22% -30.78% -16.53% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 13.58 13.67 9.13 9.67 7.55 8.36 11.72 2.48%
EPS 1.34 1.34 0.45 0.18 -1.07 -2.77 -2.81 -
DPS 0.00 0.05 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.08 0.06 0.05 0.07 0.09 0.17 -3.18%
Adjusted Per Share Value based on latest NOSH - 1,157,692
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 10.87 10.23 6.84 7.30 5.62 6.18 6.77 8.20%
EPS 1.07 1.00 0.34 0.14 -0.79 -2.05 -1.62 -
DPS 0.00 0.04 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.112 0.0599 0.0449 0.0377 0.0522 0.0666 0.0982 2.21%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.14 0.16 0.12 0.08 0.06 0.06 0.17 -
P/RPS 1.03 1.17 1.31 0.83 0.80 0.72 1.45 -5.53%
P/EPS 10.45 11.94 26.67 44.44 -5.63 -2.17 -6.05 -
EY 9.57 8.38 3.75 2.25 -17.76 -46.17 -16.53 -
DY 0.00 0.31 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 2.00 2.00 1.60 0.86 0.67 1.00 0.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 23/11/15 27/11/14 26/11/13 30/11/12 22/11/11 26/11/10 25/01/10 -
Price 0.18 0.145 0.13 0.09 0.08 0.06 0.16 -
P/RPS 1.33 1.06 1.42 0.93 1.06 0.72 1.36 -0.37%
P/EPS 13.43 10.82 28.89 50.00 -7.51 -2.17 -5.69 -
EY 7.44 9.24 3.46 2.00 -13.32 -46.17 -17.56 -
DY 0.00 0.34 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.81 2.17 1.80 1.14 0.67 0.94 5.41%

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