[RCECAP] QoQ Annualized Quarter Result on 30-Jun-2003 [#1]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
19-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 5786.55%
YoY- 9245.03%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 54,633 51,073 50,288 49,932 44,873 45,012 43,046 17.20%
PBT 29,125 30,926 36,390 65,772 371 2,566 1,794 540.06%
Tax -7,204 -4,386 -2,926 -3,220 -1,471 -2,005 -1,662 165.60%
NP 21,921 26,540 33,464 62,552 -1,100 561 132 2911.89%
-
NP to SH 21,921 26,540 33,464 62,552 -1,100 561 132 2911.89%
-
Tax Rate 24.73% 14.18% 8.04% 4.90% 396.50% 78.14% 92.64% -
Total Cost 32,712 24,533 16,824 -12,620 45,973 44,450 42,914 -16.54%
-
Net Worth 4,419 42,957 39,589 38,469 9,717 22,640 22,440 -66.11%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 4,419 42,957 39,589 38,469 9,717 22,640 22,440 -66.11%
NOSH 40,151 40,147 18,674 18,674 18,687 18,711 18,857 65.43%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 40.12% 51.96% 66.54% 125.27% -2.45% 1.25% 0.31% -
ROE 496.01% 61.78% 84.53% 162.60% -11.32% 2.48% 0.59% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 135.98 127.22 269.29 267.38 240.12 240.56 228.27 -29.18%
EPS 5.46 66.11 179.20 334.96 -2.74 3.00 0.70 292.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 1.07 2.12 2.06 0.52 1.21 1.19 -79.52%
Adjusted Per Share Value based on latest NOSH - 18,674
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 3.69 3.45 3.39 3.37 3.03 3.04 2.90 17.40%
EPS 1.48 1.79 2.26 4.22 -0.07 0.04 0.01 2689.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.003 0.029 0.0267 0.026 0.0066 0.0153 0.0151 -65.91%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.17 0.09 0.08 0.07 0.06 0.07 0.07 -
P/RPS 0.13 0.07 0.03 0.03 0.02 0.03 0.03 165.55%
P/EPS 0.31 0.14 0.04 0.02 -1.02 2.33 10.00 -90.11%
EY 320.95 734.52 2,240.00 4,785.14 -98.10 42.86 10.00 907.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 0.08 0.04 0.03 0.12 0.06 0.06 772.15%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/05/04 24/02/04 21/11/03 19/08/03 27/05/03 26/02/03 08/11/02 -
Price 1.76 0.09 0.10 0.08 0.07 0.06 0.08 -
P/RPS 1.29 0.07 0.04 0.03 0.03 0.02 0.04 911.04%
P/EPS 3.23 0.14 0.06 0.02 -1.19 2.00 11.43 -56.90%
EY 31.00 734.52 1,792.00 4,187.00 -84.09 50.00 8.75 132.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 16.00 0.08 0.05 0.04 0.13 0.05 0.07 3626.03%

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