[RCECAP] QoQ Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -11.59%
YoY- -54.95%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 141,268 153,496 167,832 178,860 187,026 191,960 229,859 -27.69%
PBT -41,652 -138,868 34,210 75,181 76,186 71,156 128,165 -
Tax 6,894 27,744 -24,491 -24,196 -18,514 -17,804 -26,810 -
NP -34,758 -111,124 9,719 50,985 57,672 53,352 101,355 -
-
NP to SH -34,758 -111,124 9,719 50,985 57,672 53,352 101,355 -
-
Tax Rate - - 71.59% 32.18% 24.30% 25.02% 20.92% -
Total Cost 176,026 264,620 158,113 127,874 129,354 138,608 128,504 23.31%
-
Net Worth 622,356 632,984 655,739 680,325 820,536 0 532,211 10.98%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 17,564 - - - 11,739 -
Div Payout % - - 180.72% - - - 11.58% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 622,356 632,984 655,739 680,325 820,536 0 532,211 10.98%
NOSH 1,174,256 1,172,194 1,170,963 1,172,975 1,172,195 784,588 782,664 31.02%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -24.60% -72.40% 5.79% 28.51% 30.84% 27.79% 44.09% -
ROE -5.58% -17.56% 1.48% 7.49% 7.03% 0.00% 19.04% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 12.03 13.09 14.33 15.25 15.96 24.47 29.37 -44.81%
EPS -2.96 -9.48 0.83 4.35 4.92 4.56 12.95 -
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.50 -
NAPS 0.53 0.54 0.56 0.58 0.70 0.00 0.68 -15.29%
Adjusted Per Share Value based on latest NOSH - 1,175,374
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 9.53 10.36 11.32 12.07 12.62 12.95 15.51 -27.70%
EPS -2.34 -7.50 0.66 3.44 3.89 3.60 6.84 -
DPS 0.00 0.00 1.18 0.00 0.00 0.00 0.79 -
NAPS 0.4199 0.427 0.4424 0.459 0.5535 0.00 0.359 11.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.265 0.27 0.27 0.28 0.30 0.31 0.32 -
P/RPS 2.20 2.06 1.88 1.84 1.88 1.27 1.09 59.64%
P/EPS -8.95 -2.85 32.53 6.44 6.10 4.56 2.47 -
EY -11.17 -35.11 3.07 15.52 16.40 21.94 40.47 -
DY 0.00 0.00 5.56 0.00 0.00 0.00 4.69 -
P/NAPS 0.50 0.50 0.48 0.48 0.43 0.00 0.47 4.20%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 15/11/13 06/08/13 27/05/13 21/02/13 06/11/12 13/08/12 28/05/12 -
Price 0.275 0.29 0.31 0.245 0.31 0.32 0.31 -
P/RPS 2.29 2.21 2.16 1.61 1.94 1.31 1.06 67.03%
P/EPS -9.29 -3.06 37.35 5.64 6.30 4.71 2.39 -
EY -10.76 -32.69 2.68 17.74 15.87 21.25 41.77 -
DY 0.00 0.00 4.84 0.00 0.00 0.00 4.84 -
P/NAPS 0.52 0.54 0.55 0.42 0.44 0.00 0.46 8.50%

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