[RGB] YoY Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 100.4%
YoY- 103.14%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 38,729 36,330 31,449 28,091 27,289 31,219 35,576 1.42%
PBT 5,340 1,782 2,574 235 -4,257 -20,270 -2,357 -
Tax -971 -138 -5 -3 -3 -13 -168 33.94%
NP 4,369 1,644 2,569 232 -4,260 -20,283 -2,525 -
-
NP to SH 4,327 1,719 2,593 124 -3,946 -17,725 -2,207 -
-
Tax Rate 18.18% 7.74% 0.19% 1.28% - - - -
Total Cost 34,360 34,686 28,880 27,859 31,549 51,502 38,101 -1.70%
-
Net Worth 116,945 80,219 67,643 62,000 84,063 124,983 185,387 -7.38%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 116,945 80,219 67,643 62,000 84,063 124,983 185,387 -7.38%
NOSH 1,169,459 1,145,999 1,127,391 1,240,000 1,200,909 1,136,217 882,800 4.79%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 11.28% 4.53% 8.17% 0.83% -15.61% -64.97% -7.10% -
ROE 3.70% 2.14% 3.83% 0.20% -4.69% -14.18% -1.19% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 3.31 3.17 2.79 2.27 2.27 2.75 4.03 -3.22%
EPS 0.37 0.15 0.23 0.01 -0.34 -1.56 -0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.07 0.06 0.05 0.07 0.11 0.21 -11.62%
Adjusted Per Share Value based on latest NOSH - 1,240,000
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 2.50 2.35 2.03 1.81 1.76 2.02 2.30 1.39%
EPS 0.28 0.11 0.17 0.01 -0.25 -1.14 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0755 0.0518 0.0437 0.04 0.0543 0.0807 0.1197 -7.39%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.16 0.105 0.08 0.08 0.11 0.11 0.10 -
P/RPS 4.83 3.31 2.87 3.53 4.84 4.00 2.48 11.74%
P/EPS 43.24 70.00 34.78 800.00 -33.48 -7.05 -40.00 -
EY 2.31 1.43 2.88 0.13 -2.99 -14.18 -2.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.50 1.33 1.60 1.57 1.00 0.48 22.20%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/05/15 28/05/14 28/05/13 29/05/12 25/05/11 26/05/10 28/05/09 -
Price 0.165 0.11 0.125 0.08 0.09 0.09 0.17 -
P/RPS 4.98 3.47 4.48 3.53 3.96 3.28 4.22 2.79%
P/EPS 44.59 73.33 54.35 800.00 -27.39 -5.77 -68.00 -
EY 2.24 1.36 1.84 0.13 -3.65 -17.33 -1.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.57 2.08 1.60 1.29 0.82 0.81 12.58%

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