[RCECAP] QoQ Annualized Quarter Result on 31-Dec-2006 [#3]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 79.8%
YoY- 281.21%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 125,108 112,220 98,671 90,262 85,336 75,640 57,478 67.87%
PBT 59,200 54,424 73,760 71,222 41,716 35,692 23,512 84.97%
Tax -13,328 -14,480 -10,389 -7,966 -6,534 -7,852 -1,197 397.90%
NP 45,872 39,944 63,371 63,256 35,182 27,840 22,315 61.60%
-
NP to SH 45,872 39,944 63,371 63,256 35,182 27,840 19,791 75.05%
-
Tax Rate 22.51% 26.61% 14.08% 11.18% 15.66% 22.00% 5.09% -
Total Cost 79,236 72,276 35,300 27,006 50,154 47,800 35,163 71.79%
-
Net Worth 180,903 173,949 158,744 145,295 112,682 85,473 81,444 70.15%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - 6,349 - - - - -
Div Payout % - - 10.02% - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 180,903 173,949 158,744 145,295 112,682 85,473 81,444 70.15%
NOSH 646,084 644,258 634,979 631,717 626,014 407,017 407,222 35.99%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 36.67% 35.59% 64.22% 70.08% 41.23% 36.81% 38.82% -
ROE 25.36% 22.96% 39.92% 43.54% 31.22% 32.57% 24.30% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 19.36 17.42 15.54 14.29 13.63 18.58 14.11 23.45%
EPS 7.10 6.20 9.98 10.01 5.62 6.84 3.69 54.63%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.27 0.25 0.23 0.18 0.21 0.20 25.12%
Adjusted Per Share Value based on latest NOSH - 643,340
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 8.44 7.57 6.66 6.09 5.76 5.10 3.88 67.80%
EPS 3.09 2.69 4.28 4.27 2.37 1.88 1.34 74.45%
DPS 0.00 0.00 0.43 0.00 0.00 0.00 0.00 -
NAPS 0.122 0.1173 0.1071 0.098 0.076 0.0577 0.0549 70.20%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.61 0.65 0.46 0.27 0.20 0.23 0.15 -
P/RPS 3.15 3.73 2.96 1.89 1.47 1.24 1.06 106.56%
P/EPS 8.59 10.48 4.61 2.70 3.56 3.36 3.09 97.58%
EY 11.64 9.54 21.70 37.09 28.10 29.74 32.40 -49.43%
DY 0.00 0.00 2.17 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 2.41 1.84 1.17 1.11 1.10 0.75 103.53%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 23/11/07 17/08/07 22/05/07 28/02/07 29/11/06 28/08/06 19/05/06 -
Price 0.57 0.47 0.57 0.38 0.23 0.21 0.24 -
P/RPS 2.94 2.70 3.67 2.66 1.69 1.13 1.70 44.03%
P/EPS 8.03 7.58 5.71 3.79 4.09 3.07 4.94 38.20%
EY 12.46 13.19 17.51 26.35 24.43 32.57 20.25 -27.63%
DY 0.00 0.00 1.75 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 1.74 2.28 1.65 1.28 1.00 1.20 42.39%

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