[RESINTC] QoQ Cumulative Quarter Result on 31-Mar-2013 [#4]

Stock
[RESINTC] RESINTECH BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 4.68%
YoY- 0.21%
Quarter Report
Latest QR
Upcoming QR
RESINTC's Result
RESINTC's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 67,318 44,625 20,894 84,683 64,729 42,942 21,809 111.56%
PBT 2,079 1,726 848 3,021 3,715 2,932 1,404 29.82%
Tax -872 -585 -281 -189 -1,009 -673 -220 149.82%
NP 1,207 1,141 567 2,832 2,706 2,259 1,184 1.28%
-
NP to SH 1,209 1,143 568 2,840 2,713 2,265 1,189 1.11%
-
Tax Rate 41.94% 33.89% 33.14% 6.26% 27.16% 22.95% 15.67% -
Total Cost 66,111 43,484 20,327 81,851 62,023 40,683 20,625 116.93%
-
Net Worth 8,794,101 87,859 87,804 86,603 86,172 85,891 84,432 2095.06%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 8,794,101 87,859 87,804 86,603 86,172 85,891 84,432 2095.06%
NOSH 137,386 137,710 138,536 137,488 137,020 137,272 136,666 0.34%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 1.79% 2.56% 2.71% 3.34% 4.18% 5.26% 5.43% -
ROE 0.01% 1.30% 0.65% 3.28% 3.15% 2.64% 1.41% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 49.00 32.40 15.08 61.59 47.24 31.28 15.96 110.80%
EPS 0.88 0.83 0.41 2.07 1.98 1.65 0.87 0.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 64.01 0.638 0.6338 0.6299 0.6289 0.6257 0.6178 2087.40%
Adjusted Per Share Value based on latest NOSH - 152,500
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 37.15 24.63 11.53 46.74 35.72 23.70 12.04 111.50%
EPS 0.67 0.63 0.31 1.57 1.50 1.25 0.66 1.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 48.5345 0.4849 0.4846 0.478 0.4756 0.474 0.466 2095.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.28 0.26 0.24 0.235 0.26 0.30 0.31 -
P/RPS 0.57 0.80 1.59 0.38 0.55 0.96 1.94 -55.70%
P/EPS 31.82 31.33 58.54 11.38 13.13 18.18 35.63 -7.24%
EY 3.14 3.19 1.71 8.79 7.62 5.50 2.81 7.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.41 0.38 0.37 0.41 0.48 0.50 -
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 28/11/13 30/08/13 31/05/13 27/02/13 30/11/12 30/08/12 -
Price 0.285 0.27 0.255 0.295 0.245 0.28 0.30 -
P/RPS 0.58 0.83 1.69 0.48 0.52 0.90 1.88 -54.24%
P/EPS 32.39 32.53 62.20 14.28 12.37 16.97 34.48 -4.07%
EY 3.09 3.07 1.61 7.00 8.08 5.89 2.90 4.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.42 0.40 0.47 0.39 0.45 0.49 -

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