[RESINTC] QoQ Cumulative Quarter Result on 30-Jun-2013 [#1]

Stock
[RESINTC] RESINTECH BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -80.0%
YoY- -52.23%
Quarter Report
Latest QR
Upcoming QR
RESINTC's Result
RESINTC's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 86,165 67,318 44,625 20,894 84,683 64,729 42,942 59.15%
PBT 5,792 2,079 1,726 848 3,021 3,715 2,932 57.50%
Tax -837 -872 -585 -281 -189 -1,009 -673 15.66%
NP 4,955 1,207 1,141 567 2,832 2,706 2,259 68.89%
-
NP to SH 4,962 1,209 1,143 568 2,840 2,713 2,265 68.75%
-
Tax Rate 14.45% 41.94% 33.89% 33.14% 6.26% 27.16% 22.95% -
Total Cost 81,210 66,111 43,484 20,327 81,851 62,023 40,683 58.60%
-
Net Worth 91,530 8,794,101 87,859 87,804 86,603 86,172 85,891 4.33%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 91,530 8,794,101 87,859 87,804 86,603 86,172 85,891 4.33%
NOSH 137,371 137,386 137,710 138,536 137,488 137,020 137,272 0.04%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 5.75% 1.79% 2.56% 2.71% 3.34% 4.18% 5.26% -
ROE 5.42% 0.01% 1.30% 0.65% 3.28% 3.15% 2.64% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 62.72 49.00 32.40 15.08 61.59 47.24 31.28 59.07%
EPS 3.62 0.88 0.83 0.41 2.07 1.98 1.65 68.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6663 64.01 0.638 0.6338 0.6299 0.6289 0.6257 4.28%
Adjusted Per Share Value based on latest NOSH - 138,536
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 47.55 37.15 24.63 11.53 46.74 35.72 23.70 59.14%
EPS 2.74 0.67 0.63 0.31 1.57 1.50 1.25 68.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5052 48.5345 0.4849 0.4846 0.478 0.4756 0.474 4.34%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.275 0.28 0.26 0.24 0.235 0.26 0.30 -
P/RPS 0.44 0.57 0.80 1.59 0.38 0.55 0.96 -40.58%
P/EPS 7.61 31.82 31.33 58.54 11.38 13.13 18.18 -44.07%
EY 13.13 3.14 3.19 1.71 8.79 7.62 5.50 78.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.00 0.41 0.38 0.37 0.41 0.48 -9.98%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 28/02/14 28/11/13 30/08/13 31/05/13 27/02/13 30/11/12 -
Price 0.33 0.285 0.27 0.255 0.295 0.245 0.28 -
P/RPS 0.53 0.58 0.83 1.69 0.48 0.52 0.90 -29.76%
P/EPS 9.14 32.39 32.53 62.20 14.28 12.37 16.97 -33.82%
EY 10.95 3.09 3.07 1.61 7.00 8.08 5.89 51.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.00 0.42 0.40 0.47 0.39 0.45 7.28%

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