[RGB] YoY Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 95,163 32,041 34,171 77,433 52,176 47,772 37,696 16.68% YoY % 197.00% -6.23% -55.87% 48.41% 9.22% 26.73% - Horiz. % 252.45% 85.00% 90.65% 205.41% 138.41% 126.73% 100.00%
PBT 11,948 -3,060 -4,431 4,594 7,163 6,711 7,399 8.31% YoY % 490.46% 30.94% -196.45% -35.86% 6.74% -9.30% - Horiz. % 161.48% -41.36% -59.89% 62.09% 96.81% 90.70% 100.00%
Tax -1,570 -233 -353 -915 -284 -273 -1,151 5.31% YoY % -573.82% 33.99% 61.42% -222.18% -4.03% 76.28% - Horiz. % 136.40% 20.24% 30.67% 79.50% 24.67% 23.72% 100.00%
NP 10,378 -3,293 -4,784 3,679 6,879 6,438 6,248 8.82% YoY % 415.15% 31.17% -230.04% -46.52% 6.85% 3.04% - Horiz. % 166.10% -52.70% -76.57% 58.88% 110.10% 103.04% 100.00%
NP to SH 10,536 -3,311 -4,782 3,600 6,720 6,366 6,196 9.25% YoY % 418.21% 30.76% -232.83% -46.43% 5.56% 2.74% - Horiz. % 170.05% -53.44% -77.18% 58.10% 108.46% 102.74% 100.00%
Tax Rate 13.14 % - % - % 19.92 % 3.96 % 4.07 % 15.56 % -2.78% YoY % 0.00% 0.00% 0.00% 403.03% -2.70% -73.84% - Horiz. % 84.45% 0.00% 0.00% 128.02% 25.45% 26.16% 100.00%
Total Cost 84,785 35,334 38,955 73,754 45,297 41,334 31,448 17.97% YoY % 139.95% -9.30% -47.18% 62.82% 9.59% 31.44% - Horiz. % 269.60% 112.36% 123.87% 234.53% 144.04% 131.44% 100.00%
Net Worth 246,536 216,084 231,519 278,684 230,932 201,251 210,927 2.63% YoY % 14.09% -6.67% -16.92% 20.68% 14.75% -4.59% - Horiz. % 116.88% 102.44% 109.76% 132.12% 109.48% 95.41% 100.00%
Dividend 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - 3,954 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 63.83 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 246,536 216,084 231,519 278,684 230,932 201,251 210,927 2.63% YoY % 14.09% -6.67% -16.92% 20.68% 14.75% -4.59% - Horiz. % 116.88% 102.44% 109.76% 132.12% 109.48% 95.41% 100.00%
NOSH 1,540,853 1,543,461 1,543,461 1,548,245 1,539,551 1,341,677 1,318,297 2.63% YoY % -0.17% 0.00% -0.31% 0.56% 14.75% 1.77% - Horiz. % 116.88% 117.08% 117.08% 117.44% 116.78% 101.77% 100.00%
Ratio Analysis 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 10.91 % -10.28 % -14.00 % 4.75 % 13.18 % 13.48 % 16.57 % -6.73% YoY % 206.13% 26.57% -394.74% -63.96% -2.23% -18.65% - Horiz. % 65.84% -62.04% -84.49% 28.67% 79.54% 81.35% 100.00%
ROE 4.27 % -1.53 % -2.07 % 1.29 % 2.91 % 3.16 % 2.94 % 6.41% YoY % 379.08% 26.09% -260.47% -55.67% -7.91% 7.48% - Horiz. % 145.24% -52.04% -70.41% 43.88% 98.98% 107.48% 100.00%
Per Share 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 6.18 2.08 2.21 5.00 3.39 3.56 2.86 13.70% YoY % 197.12% -5.88% -55.80% 47.49% -4.78% 24.48% - Horiz. % 216.08% 72.73% 77.27% 174.83% 118.53% 124.48% 100.00%
EPS 0.68 -0.21 -0.31 0.23 0.44 0.47 0.47 6.35% YoY % 423.81% 32.26% -234.78% -47.73% -6.38% 0.00% - Horiz. % 144.68% -44.68% -65.96% 48.94% 93.62% 100.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.30 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1600 0.1400 0.1500 0.1800 0.1500 0.1500 0.1600 - YoY % 14.29% -6.67% -16.67% 20.00% 0.00% -6.25% - Horiz. % 100.00% 87.50% 93.75% 112.50% 93.75% 93.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,548,245 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 6.15 2.07 2.21 5.00 3.37 3.09 2.43 16.73% YoY % 197.10% -6.33% -55.80% 48.37% 9.06% 27.16% - Horiz. % 253.09% 85.19% 90.95% 205.76% 138.68% 127.16% 100.00%
EPS 0.68 -0.21 -0.31 0.23 0.43 0.41 0.40 9.24% YoY % 423.81% 32.26% -234.78% -46.51% 4.88% 2.50% - Horiz. % 170.00% -52.50% -77.50% 57.50% 107.50% 102.50% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.26 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1592 0.1396 0.1495 0.1800 0.1492 0.1300 0.1362 2.63% YoY % 14.04% -6.62% -16.94% 20.64% 14.77% -4.55% - Horiz. % 116.89% 102.50% 109.77% 132.16% 109.54% 95.45% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.1950 0.1100 0.1300 0.1250 0.2100 0.2500 0.2850 -
P/RPS 3.16 5.30 5.87 2.50 6.20 7.02 9.97 -17.42% YoY % -40.38% -9.71% 134.80% -59.68% -11.68% -29.59% - Horiz. % 31.70% 53.16% 58.88% 25.08% 62.19% 70.41% 100.00%
P/EPS 28.52 -51.28 -41.96 53.76 48.11 52.69 60.64 -11.81% YoY % 155.62% -22.21% -178.05% 11.74% -8.69% -13.11% - Horiz. % 47.03% -84.56% -69.20% 88.65% 79.34% 86.89% 100.00%
EY 3.51 -1.95 -2.38 1.86 2.08 1.90 1.65 13.40% YoY % 280.00% 18.07% -227.96% -10.58% 9.47% 15.15% - Horiz. % 212.73% -118.18% -144.24% 112.73% 126.06% 115.15% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.05 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.22 0.79 0.87 0.69 1.40 1.67 1.78 -6.10% YoY % 54.43% -9.20% 26.09% -50.71% -16.17% -6.18% - Horiz. % 68.54% 44.38% 48.88% 38.76% 78.65% 93.82% 100.00%
Price Multiplier on Announcement Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date - 30/05/22 17/05/21 30/06/20 30/05/19 28/05/18 29/05/17 -
Price 0.2300 0.1250 0.1200 0.1400 0.1950 0.2550 0.2950 -
P/RPS 3.72 6.02 5.42 2.80 5.75 7.16 10.32 -15.63% YoY % -38.21% 11.07% 93.57% -51.30% -19.69% -30.62% - Horiz. % 36.05% 58.33% 52.52% 27.13% 55.72% 69.38% 100.00%
P/EPS 33.64 -58.27 -38.73 60.21 44.67 53.74 62.77 -9.87% YoY % 157.73% -50.45% -164.32% 34.79% -16.88% -14.39% - Horiz. % 53.59% -92.83% -61.70% 95.92% 71.16% 85.61% 100.00%
EY 2.97 -1.72 -2.58 1.66 2.24 1.86 1.59 10.97% YoY % 272.67% 33.33% -255.42% -25.89% 20.43% 16.98% - Horiz. % 186.79% -108.18% -162.26% 104.40% 140.88% 116.98% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.02 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.44 0.89 0.80 0.78 1.30 1.70 1.84 -4.00% YoY % 61.80% 11.25% 2.56% -40.00% -23.53% -7.61% - Horiz. % 78.26% 48.37% 43.48% 42.39% 70.65% 92.39% 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
Quarterly Report Q1 2022.pdf 
