[RCECAP] QoQ Annualized Quarter Result on 31-Mar-2004 [#4]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- -17.4%
YoY- 2092.82%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 42,605 41,338 53,216 54,633 51,073 50,288 49,932 -9.99%
PBT 21,360 23,432 21,284 29,125 30,926 36,390 65,772 -52.59%
Tax -8,894 -9,438 -8,780 -7,204 -4,386 -2,926 -3,220 96.25%
NP 12,465 13,994 12,504 21,921 26,540 33,464 62,552 -65.71%
-
NP to SH 12,465 13,994 12,504 21,921 26,540 33,464 62,552 -65.71%
-
Tax Rate 41.64% 40.28% 41.25% 24.73% 14.18% 8.04% 4.90% -
Total Cost 30,140 27,344 40,712 32,712 24,533 16,824 -12,620 -
-
Net Worth 36,112 52,276 48,092 4,419 42,957 39,589 38,469 -4.10%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 36,112 52,276 48,092 4,419 42,957 39,589 38,469 -4.10%
NOSH 401,244 402,126 400,769 40,151 40,147 18,674 18,674 665.73%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 29.26% 33.85% 23.50% 40.12% 51.96% 66.54% 125.27% -
ROE 34.52% 26.77% 26.00% 496.01% 61.78% 84.53% 162.60% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 10.62 10.28 13.28 135.98 127.22 269.29 267.38 -88.24%
EPS 3.11 3.48 3.12 5.46 66.11 179.20 334.96 -95.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.13 0.12 0.11 1.07 2.12 2.06 -87.47%
Adjusted Per Share Value based on latest NOSH - 40,151
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 2.87 2.79 3.59 3.69 3.45 3.39 3.37 -10.10%
EPS 0.84 0.94 0.84 1.48 1.79 2.26 4.22 -65.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0244 0.0353 0.0324 0.003 0.029 0.0267 0.026 -4.12%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.17 0.14 0.18 0.17 0.09 0.08 0.07 -
P/RPS 1.60 1.36 1.36 0.13 0.07 0.03 0.03 1299.90%
P/EPS 5.47 4.02 5.77 0.31 0.14 0.04 0.02 4042.41%
EY 18.27 24.86 17.33 320.95 734.52 2,240.00 4,785.14 -97.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.08 1.50 1.55 0.08 0.04 0.03 1463.53%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 24/02/05 25/11/04 26/08/04 31/05/04 24/02/04 21/11/03 19/08/03 -
Price 0.17 0.17 0.17 1.76 0.09 0.10 0.08 -
P/RPS 1.60 1.65 1.28 1.29 0.07 0.04 0.03 1299.90%
P/EPS 5.47 4.89 5.45 3.23 0.14 0.06 0.02 4042.41%
EY 18.27 20.47 18.35 31.00 734.52 1,792.00 4,187.00 -97.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.31 1.42 16.00 0.08 0.05 0.04 1191.79%

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