[RESINTC] QoQ Cumulative Quarter Result on 30-Sep-2013 [#2]

Stock
[RESINTC] RESINTECH BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 101.23%
YoY- -14.06%
Quarter Report
Latest QR
Upcoming QR
RESINTC's Result
RESINTC'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 25,027 86,165 67,318 44,625 20,894 84,683 64,729 -47.01%
PBT 752 5,792 2,079 1,726 848 3,021 3,715 -65.62%
Tax -135 -837 -872 -585 -281 -189 -1,009 -73.93%
NP 617 4,955 1,207 1,141 567 2,832 2,706 -62.77%
-
NP to SH 618 4,962 1,209 1,143 568 2,840 2,713 -62.80%
-
Tax Rate 17.95% 14.45% 41.94% 33.89% 33.14% 6.26% 27.16% -
Total Cost 24,410 81,210 66,111 43,484 20,327 81,851 62,023 -46.38%
-
Net Worth 92,123 91,530 8,794,101 87,859 87,804 86,603 86,172 4.56%
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 92,123 91,530 8,794,101 87,859 87,804 86,603 86,172 4.56%
NOSH 137,333 137,371 137,386 137,710 138,536 137,488 137,020 0.15%
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 2.47% 5.75% 1.79% 2.56% 2.71% 3.34% 4.18% -
ROE 0.67% 5.42% 0.01% 1.30% 0.65% 3.28% 3.15% -
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 18.22 62.72 49.00 32.40 15.08 61.59 47.24 -47.10%
EPS 0.45 3.62 0.88 0.83 0.41 2.07 1.98 -62.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6708 0.6663 64.01 0.638 0.6338 0.6299 0.6289 4.40%
Adjusted Per Share Value based on latest NOSH - 136,904
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 13.81 47.55 37.15 24.63 11.53 46.74 35.72 -47.02%
EPS 0.34 2.74 0.67 0.63 0.31 1.57 1.50 -62.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5084 0.5052 48.5345 0.4849 0.4846 0.478 0.4756 4.55%
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 0.345 0.275 0.28 0.26 0.24 0.235 0.26 -
P/RPS 1.89 0.44 0.57 0.80 1.59 0.38 0.55 128.23%
P/EPS 76.67 7.61 31.82 31.33 58.54 11.38 13.13 225.31%
EY 1.30 13.13 3.14 3.19 1.71 8.79 7.62 -69.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.41 0.00 0.41 0.38 0.37 0.41 15.70%
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 29/08/14 30/05/14 28/02/14 28/11/13 30/08/13 31/05/13 27/02/13 -
Price 0.35 0.33 0.285 0.27 0.255 0.295 0.245 -
P/RPS 1.92 0.53 0.58 0.83 1.69 0.48 0.52 139.46%
P/EPS 77.78 9.14 32.39 32.53 62.20 14.28 12.37 241.81%
EY 1.29 10.95 3.09 3.07 1.61 7.00 8.08 -70.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.50 0.00 0.42 0.40 0.47 0.39 21.20%

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