[RCECAP] QoQ Annualized Quarter Result on 30-Jun-2006 [#1]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- 40.67%
YoY- 48.09%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 98,671 90,262 85,336 75,640 57,478 51,390 47,590 62.67%
PBT 73,760 71,222 41,716 35,692 23,512 21,972 26,458 98.20%
Tax -10,389 -7,966 -6,534 -7,852 -1,197 -2,934 -6,102 42.62%
NP 63,371 63,256 35,182 27,840 22,315 19,037 20,356 113.35%
-
NP to SH 63,371 63,256 35,182 27,840 19,791 16,593 17,830 133.07%
-
Tax Rate 14.08% 11.18% 15.66% 22.00% 5.09% 13.35% 23.06% -
Total Cost 35,300 27,006 50,154 47,800 35,163 32,353 27,234 18.89%
-
Net Worth 158,744 145,295 112,682 85,473 81,444 0 0 -
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 6,349 - - - - - - -
Div Payout % 10.02% - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 158,744 145,295 112,682 85,473 81,444 0 0 -
NOSH 634,979 631,717 626,014 407,017 407,222 401,451 401,576 35.76%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 64.22% 70.08% 41.23% 36.81% 38.82% 37.04% 42.77% -
ROE 39.92% 43.54% 31.22% 32.57% 24.30% 0.00% 0.00% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 15.54 14.29 13.63 18.58 14.11 12.80 11.85 19.82%
EPS 9.98 10.01 5.62 6.84 3.69 3.09 3.34 107.59%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.23 0.18 0.21 0.20 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 407,017
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 6.65 6.08 5.75 5.10 3.87 3.46 3.21 62.58%
EPS 4.27 4.26 2.37 1.88 1.33 1.12 1.20 133.25%
DPS 0.43 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1069 0.0979 0.0759 0.0576 0.0549 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.46 0.27 0.20 0.23 0.15 0.15 0.17 -
P/RPS 2.96 1.89 1.47 1.24 1.06 1.17 1.43 62.49%
P/EPS 4.61 2.70 3.56 3.36 3.09 3.63 3.83 13.16%
EY 21.70 37.09 28.10 29.74 32.40 27.56 26.12 -11.63%
DY 2.17 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 1.17 1.11 1.10 0.75 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 22/05/07 28/02/07 29/11/06 28/08/06 19/05/06 24/02/06 21/11/05 -
Price 0.57 0.38 0.23 0.21 0.24 0.15 0.15 -
P/RPS 3.67 2.66 1.69 1.13 1.70 1.17 1.27 103.01%
P/EPS 5.71 3.79 4.09 3.07 4.94 3.63 3.38 41.88%
EY 17.51 26.35 24.43 32.57 20.25 27.56 29.60 -29.55%
DY 1.75 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 1.65 1.28 1.00 1.20 0.00 0.00 -

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 ⃤ & 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