[RGB] QoQ Quarter Result on 2022-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 333,658 95,163 119,769 70,335 50,328 32,041 56,605 227.37% QoQ % 250.62% -20.54% 70.28% 39.75% 57.07% -43.40% - Horiz. % 589.45% 168.12% 211.59% 124.26% 88.91% 56.60% 100.00%
PBT 29,386 11,948 12,392 1,597 -2,246 -3,060 1,346 685.57% QoQ % 145.95% -3.58% 675.95% 171.10% 26.60% -327.34% - Horiz. % 2,183.21% 887.67% 920.65% 118.65% -166.86% -227.34% 100.00%
Tax -3,062 -1,570 -3,721 -519 -420 -233 -1,512 60.27% QoQ % -95.03% 57.81% -616.96% -23.57% -80.26% 84.59% - Horiz. % 202.51% 103.84% 246.10% 34.33% 27.78% 15.41% 100.00%
NP 26,324 10,378 8,671 1,078 -2,666 -3,293 -166 - QoQ % 153.65% 19.69% 704.36% 140.44% 19.04% -1,883.73% - Horiz. % -15,857.83% -6,251.81% -5,223.49% -649.40% 1,606.02% 1,983.73% 100.00%
NP to SH 26,499 10,536 9,325 1,272 -2,656 -3,311 -76 - QoQ % 151.51% 12.99% 633.10% 147.89% 19.78% -4,256.58% - Horiz. % -34,867.11% -13,863.16% -12,269.74% -1,673.68% 3,494.74% 4,356.58% 100.00%
Tax Rate 10.42 % 13.14 % 30.03 % 32.50 % - % - % 112.33 % -79.60% QoQ % -20.70% -56.24% -7.60% 0.00% 0.00% 0.00% - Horiz. % 9.28% 11.70% 26.73% 28.93% 0.00% 0.00% 100.00%
Total Cost 307,334 84,785 111,098 69,257 52,994 35,334 56,771 209.27% QoQ % 262.49% -23.68% 60.41% 30.69% 49.98% -37.76% - Horiz. % 541.36% 149.35% 195.69% 121.99% 93.35% 62.24% 100.00%
Net Worth 292,762 246,536 231,455 231,519 231,519 216,084 216,084 22.51% QoQ % 18.75% 6.52% -0.03% 0.00% 7.14% 0.00% - Horiz. % 135.48% 114.09% 107.11% 107.14% 107.14% 100.00% 100.00%
Dividend 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 292,762 246,536 231,455 231,519 231,519 216,084 216,084 22.51% QoQ % 18.75% 6.52% -0.03% 0.00% 7.14% 0.00% - Horiz. % 135.48% 114.09% 107.11% 107.14% 107.14% 100.00% 100.00%
NOSH 1,540,853 1,540,853 1,543,039 1,543,461 1,543,461 1,543,461 1,543,461 -0.11% QoQ % 0.00% -0.14% -0.03% 0.00% 0.00% 0.00% - Horiz. % 99.83% 99.83% 99.97% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 7.89 % 10.91 % 7.24 % 1.53 % -5.30 % -10.28 % -0.29 % - QoQ % -27.68% 50.69% 373.20% 128.87% 48.44% -3,444.83% - Horiz. % -2,720.69% -3,762.07% -2,496.55% -527.59% 1,827.59% 3,544.83% 100.00%
ROE 9.05 % 4.27 % 4.03 % 0.55 % -1.15 % -1.53 % -0.04 % - QoQ % 111.94% 5.96% 632.73% 147.83% 24.84% -3,725.00% - Horiz. % -22,625.00% -10,675.00% -10,075.00% -1,375.00% 2,875.00% 3,825.00% 100.00%
Per Share 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 21.65 6.18 7.76 4.56 3.26 2.08 3.67 227.55% QoQ % 250.32% -20.36% 70.18% 39.88% 56.73% -43.32% - Horiz. % 589.92% 168.39% 211.44% 124.25% 88.83% 56.68% 100.00%
EPS 1.72 0.68 0.60 0.08 -0.17 -0.21 0.00 - QoQ % 152.94% 13.33% 650.00% 147.06% 19.05% 0.00% - Horiz. % -819.05% -323.81% -285.71% -38.10% 80.95% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1900 0.1600 0.1500 0.1500 0.1500 0.1400 0.1400 22.65% QoQ % 18.75% 6.67% 0.00% 0.00% 7.14% 0.00% - Horiz. % 135.71% 114.29% 107.14% 107.14% 107.14% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,548,245 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 21.55 6.15 7.74 4.54 3.25 2.07 3.66 227.13% QoQ % 250.41% -20.54% 70.48% 39.69% 57.00% -43.44% - Horiz. % 588.80% 168.03% 211.48% 124.04% 88.80% 56.56% 100.00%
EPS 1.71 0.68 0.60 0.08 -0.17 -0.21 0.00 - QoQ % 151.47% 13.33% 650.00% 147.06% 19.05% 0.00% - Horiz. % -814.29% -323.81% -285.71% -38.10% 80.95% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1891 0.1592 0.1495 0.1495 0.1495 0.1396 0.1396 22.49% QoQ % 18.78% 6.49% 0.00% 0.00% 7.09% 0.00% - Horiz. % 135.46% 114.04% 107.09% 107.09% 107.09% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.3350 0.1950 0.1800 0.1300 0.1050 0.1100 0.1200 -
P/RPS 1.55 3.16 2.32 2.85 3.22 5.30 3.27 -39.29% QoQ % -50.95% 36.21% -18.60% -11.49% -39.25% 62.08% - Horiz. % 47.40% 96.64% 70.95% 87.16% 98.47% 162.08% 100.00%
P/EPS 19.48 28.52 29.79 157.74 -61.02 -51.28 -2,437.04 - QoQ % -31.70% -4.26% -81.11% 358.51% -18.99% 97.90% - Horiz. % -0.80% -1.17% -1.22% -6.47% 2.50% 2.10% 100.00%
EY 5.13 3.51 3.36 0.63 -1.64 -1.95 -0.04 - QoQ % 46.15% 4.46% 433.33% 138.41% 15.90% -4,775.00% - Horiz. % -12,825.00% -8,775.00% -8,400.00% -1,575.00% 4,100.00% 4,875.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.76 1.22 1.20 0.87 0.70 0.79 0.86 61.40% QoQ % 44.26% 1.67% 37.93% 24.29% -11.39% -8.14% - Horiz. % 204.65% 141.86% 139.53% 101.16% 81.40% 91.86% 100.00%
Price Multiplier on Announcement Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/08/23 - 27/02/23 30/11/22 29/08/22 30/05/22 - -
Price 0.3750 0.2300 0.2350 0.1650 0.1100 0.1250 0.1150 -
P/RPS 1.73 3.72 3.03 3.62 3.37 6.02 3.14 -32.87% QoQ % -53.49% 22.77% -16.30% 7.42% -44.02% 91.72% - Horiz. % 55.10% 118.47% 96.50% 115.29% 107.32% 191.72% 100.00%
P/EPS 21.81 33.64 38.89 200.21 -63.92 -58.27 -2,335.50 - QoQ % -35.17% -13.50% -80.58% 413.22% -9.70% 97.51% - Horiz. % -0.93% -1.44% -1.67% -8.57% 2.74% 2.49% 100.00%
EY 4.59 2.97 2.57 0.50 -1.56 -1.72 -0.04 - QoQ % 54.55% 15.56% 414.00% 132.05% 9.30% -4,200.00% - Horiz. % -11,475.00% -7,425.00% -6,425.00% -1,250.00% 3,900.00% 4,300.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.97 1.44 1.57 1.10 0.73 0.89 0.82 79.67% QoQ % 36.81% -8.28% 42.73% 50.68% -17.98% 8.54% - Horiz. % 240.24% 175.61% 191.46% 134.15% 89.02% 108.54% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
RGB International Berhad - Quarterly Report Q3 2022.pdf 
