[REKATECH] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[REKATECH] REKATECH CAPITAL BERHAD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 29.51%
YoY- -27.07%
Quarter Report
Latest QR
Upcoming QR
REKATECH's Result
REKATECH's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 5,609 2,701 8,576 6,135 4,507 2,388 7,204 -15.40%
PBT 3,382 1,828 4,429 2,615 2,035 1,175 3,893 -8.97%
Tax -63 -60 -298 -109 -100 -100 -51 15.17%
NP 3,319 1,768 4,131 2,506 1,935 1,075 3,842 -9.31%
-
NP to SH 3,319 1,768 4,131 2,506 1,935 1,075 3,842 -9.31%
-
Tax Rate 1.86% 3.28% 6.73% 4.17% 4.91% 8.51% 1.31% -
Total Cost 2,290 933 4,445 3,629 2,572 1,313 3,362 -22.63%
-
Net Worth 8,811 9,429 7,041 0 4,719 2,336 2,357 141.44%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 8,811 9,429 7,041 0 4,719 2,336 2,357 141.44%
NOSH 58,743 235,733 234,715 235,079 235,975 233,695 235,705 -60.49%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 59.17% 65.46% 48.17% 40.85% 42.93% 45.02% 53.33% -
ROE 37.67% 18.75% 58.67% 0.00% 41.00% 46.00% 163.00% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 9.55 1.15 3.65 2.61 1.91 1.02 3.06 114.00%
EPS 5.65 0.75 1.76 10.66 0.82 0.46 1.63 129.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.04 0.03 0.00 0.02 0.01 0.01 511.24%
Adjusted Per Share Value based on latest NOSH - 233,409
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 0.95 0.46 1.45 1.04 0.76 0.40 1.22 -15.39%
EPS 0.56 0.30 0.70 0.42 0.33 0.18 0.65 -9.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0149 0.0159 0.0119 0.00 0.008 0.0039 0.004 140.87%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.30 0.085 0.065 0.06 0.055 0.045 0.04 -
P/RPS 3.14 7.42 1.78 2.30 2.88 4.40 1.31 79.39%
P/EPS 5.31 11.33 3.69 5.63 6.71 9.78 2.45 67.71%
EY 18.83 8.82 27.08 17.77 14.91 10.22 40.75 -40.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.13 2.17 0.00 2.75 4.50 4.00 -37.08%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 08/05/14 26/02/14 19/11/13 28/08/13 24/04/13 19/02/13 -
Price 0.565 0.31 0.065 0.08 0.055 0.04 0.045 -
P/RPS 5.92 27.06 1.78 3.07 2.88 3.91 1.47 153.77%
P/EPS 10.00 41.33 3.69 7.50 6.71 8.70 2.76 136.45%
EY 10.00 2.42 27.08 13.33 14.91 11.50 36.22 -57.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.77 7.75 2.17 0.00 2.75 4.00 4.50 -11.15%

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