[RESINTC] QoQ Cumulative Quarter Result on 30-Nov-2009 [#3]

Stock
[RESINTC] RESINTECH BHD
Announcement Date
25-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
30-Nov-2009 [#3]
Profit Trend
QoQ- 119.84%
YoY- 121.82%
Quarter Report
Latest QR
Upcoming QR
RESINTC's Result
RESINTC's Financial Summary
View:
Show?
Cumulative Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 46,200 24,490 78,565 62,425 47,199 20,662 85,166 -33.41%
PBT 3,131 1,667 3,982 5,186 2,498 924 2,753 8.93%
Tax -515 -258 -986 -764 -495 -259 -974 -34.53%
NP 2,616 1,409 2,996 4,422 2,003 665 1,779 29.22%
-
NP to SH 2,658 1,421 3,025 4,443 2,021 669 1,826 28.35%
-
Tax Rate 16.45% 15.48% 24.76% 14.73% 19.82% 28.03% 35.38% -
Total Cost 43,584 23,081 75,569 58,003 45,196 19,997 83,387 -35.03%
-
Net Worth 78,445 78,125 76,915 74,765 72,363 71,209 87,513 -7.01%
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Div 9 - - - - - - -
Div Payout % 0.37% - - - - - - -
Equity
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Net Worth 78,445 78,125 76,915 74,765 72,363 71,209 87,513 -7.01%
NOSH 98,081 97,999 98,018 98,079 98,106 98,382 122,021 -13.51%
Ratio Analysis
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
NP Margin 5.66% 5.75% 3.81% 7.08% 4.24% 3.22% 2.09% -
ROE 3.39% 1.82% 3.93% 5.94% 2.79% 0.94% 2.09% -
Per Share
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 47.10 24.99 80.15 63.65 48.11 21.00 69.80 -23.01%
EPS 2.71 1.45 2.20 4.53 2.06 0.68 1.86 28.43%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7998 0.7972 0.7847 0.7623 0.7376 0.7238 0.7172 7.51%
Adjusted Per Share Value based on latest NOSH - 97,884
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 23.60 12.51 40.14 31.89 24.11 10.56 43.51 -33.41%
EPS 1.36 0.73 1.55 2.27 1.03 0.34 0.93 28.74%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4008 0.3991 0.3929 0.382 0.3697 0.3638 0.4471 -7.01%
Price Multiplier on Financial Quarter End Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 0.26 0.25 0.30 0.49 0.29 0.33 0.51 -
P/RPS 0.55 1.00 0.37 0.77 0.60 1.57 0.73 -17.15%
P/EPS 9.59 17.24 9.72 10.82 14.08 48.53 34.08 -56.95%
EY 10.42 5.80 10.29 9.24 7.10 2.06 2.93 132.45%
DY 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.31 0.38 0.64 0.39 0.46 0.71 -39.91%
Price Multiplier on Announcement Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 29/10/10 30/07/10 30/04/10 25/01/10 28/10/09 20/07/09 30/04/09 -
Price 0.28 0.50 0.25 0.29 0.24 0.31 0.33 -
P/RPS 0.59 2.00 0.31 0.46 0.50 1.48 0.47 16.32%
P/EPS 10.33 34.48 8.10 6.40 11.65 45.59 22.05 -39.59%
EY 9.68 2.90 12.34 15.62 8.58 2.19 4.53 65.67%
DY 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.63 0.32 0.38 0.33 0.43 0.46 -16.61%

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