[RCECAP] QoQ Annualized Quarter Result on 30-Sep-2004 [#2]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 11.92%
YoY- -58.18%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 44,100 44,596 42,605 41,338 53,216 54,633 51,073 -9.33%
PBT 32,408 18,912 21,360 23,432 21,284 29,125 30,926 3.17%
Tax -10,956 -4,024 -8,894 -9,438 -8,780 -7,204 -4,386 84.20%
NP 21,452 14,888 12,465 13,994 12,504 21,921 26,540 -13.23%
-
NP to SH 18,800 14,888 12,465 13,994 12,504 21,921 26,540 -20.55%
-
Tax Rate 33.81% 21.28% 41.64% 40.28% 41.25% 24.73% 14.18% -
Total Cost 22,648 29,708 30,140 27,344 40,712 32,712 24,533 -5.19%
-
Net Worth 44,188 60,230 36,112 52,276 48,092 4,419 42,957 1.90%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 44,188 60,230 36,112 52,276 48,092 4,419 42,957 1.90%
NOSH 401,709 401,536 401,244 402,126 400,769 40,151 40,147 364.99%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 48.64% 33.38% 29.26% 33.85% 23.50% 40.12% 51.96% -
ROE 42.55% 24.72% 34.52% 26.77% 26.00% 496.01% 61.78% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 10.98 11.11 10.62 10.28 13.28 135.98 127.22 -80.49%
EPS 4.68 3.71 3.11 3.48 3.12 5.46 66.11 -82.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.15 0.09 0.13 0.12 0.11 1.07 -78.08%
Adjusted Per Share Value based on latest NOSH - 403,229
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 2.98 3.01 2.87 2.79 3.59 3.69 3.45 -9.31%
EPS 1.27 1.00 0.84 0.94 0.84 1.48 1.79 -20.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0298 0.0406 0.0244 0.0353 0.0324 0.003 0.029 1.83%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.17 0.15 0.17 0.14 0.18 0.17 0.09 -
P/RPS 1.55 1.35 1.60 1.36 1.36 0.13 0.07 690.02%
P/EPS 3.63 4.05 5.47 4.02 5.77 0.31 0.14 777.76%
EY 27.53 24.72 18.27 24.86 17.33 320.95 734.52 -88.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.00 1.89 1.08 1.50 1.55 0.08 622.67%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 25/05/05 24/02/05 25/11/04 26/08/04 31/05/04 24/02/04 -
Price 0.15 0.14 0.17 0.17 0.17 1.76 0.09 -
P/RPS 1.37 1.26 1.60 1.65 1.28 1.29 0.07 627.55%
P/EPS 3.21 3.78 5.47 4.89 5.45 3.23 0.14 708.62%
EY 31.20 26.48 18.27 20.47 18.35 31.00 734.52 -87.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 0.93 1.89 1.31 1.42 16.00 0.08 562.29%

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