[RGB] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -35.29%
YoY- 253.26%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 57,997 49,880 60,551 33,610 28,250 31,252 27,040 13.54%
PBT 8,635 7,426 8,172 1,500 480 -3,903 -10,637 -
Tax -1,540 -783 -656 -7 -7 -4 -12 124.42%
NP 7,095 6,643 7,516 1,493 473 -3,907 -10,649 -
-
NP to SH 6,979 6,559 7,533 1,678 475 -3,410 -10,649 -
-
Tax Rate 17.83% 10.54% 8.03% 0.47% 1.46% - - -
Total Cost 50,902 43,237 53,035 32,117 27,777 35,159 37,689 5.13%
-
Net Worth 171,183 136,130 81,124 67,119 59,375 88,874 114,505 6.92%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - 579 - - - - -
Div Payout % - - 7.69% - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 171,183 136,130 81,124 67,119 59,375 88,874 114,505 6.92%
NOSH 1,316,792 1,237,547 1,158,923 1,118,666 1,187,500 1,269,629 1,145,053 2.35%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 12.23% 13.32% 12.41% 4.44% 1.67% -12.50% -39.38% -
ROE 4.08% 4.82% 9.29% 2.50% 0.80% -3.84% -9.30% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 4.40 4.03 5.22 3.00 2.38 2.46 2.36 10.92%
EPS 0.53 0.53 0.65 0.15 0.04 -0.30 -0.93 -
DPS 0.00 0.00 0.05 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.11 0.07 0.06 0.05 0.07 0.10 4.46%
Adjusted Per Share Value based on latest NOSH - 1,118,666
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 3.75 3.22 3.91 2.17 1.82 2.02 1.75 13.53%
EPS 0.45 0.42 0.49 0.11 0.03 -0.22 -0.69 -
DPS 0.00 0.00 0.04 0.00 0.00 0.00 0.00 -
NAPS 0.1106 0.0879 0.0524 0.0434 0.0383 0.0574 0.074 6.92%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.165 0.14 0.11 0.11 0.08 0.09 0.08 -
P/RPS 3.75 3.47 2.11 3.66 3.36 3.66 3.39 1.69%
P/EPS 31.13 26.42 16.92 73.33 200.00 -33.51 -8.60 -
EY 3.21 3.79 5.91 1.36 0.50 -2.98 -11.63 -
DY 0.00 0.00 0.45 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.27 1.57 1.83 1.60 1.29 0.80 7.99%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 28/08/15 25/08/14 26/08/13 24/08/12 23/08/11 25/08/10 -
Price 0.175 0.105 0.13 0.13 0.08 0.06 0.08 -
P/RPS 3.97 2.61 2.49 4.33 3.36 2.44 3.39 2.66%
P/EPS 33.02 19.81 20.00 86.67 200.00 -22.34 -8.60 -
EY 3.03 5.05 5.00 1.15 0.50 -4.48 -11.63 -
DY 0.00 0.00 0.38 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 0.95 1.86 2.17 1.60 0.86 0.80 9.10%

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