[RCECAP] QoQ Cumulative Quarter Result on 30-Jun-2005 [#1]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -68.43%
YoY- 50.35%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 57,478 38,543 23,795 11,025 44,596 31,954 20,669 97.87%
PBT 23,512 16,479 13,229 8,102 18,912 16,020 11,716 59.16%
Tax -1,197 -2,201 -3,051 -2,739 -4,024 -6,671 -4,719 -59.96%
NP 22,315 14,278 10,178 5,363 14,888 9,349 6,997 116.81%
-
NP to SH 19,791 12,445 8,915 4,700 14,888 9,349 6,997 100.13%
-
Tax Rate 5.09% 13.36% 23.06% 33.81% 21.28% 41.64% 40.28% -
Total Cost 35,163 24,265 13,617 5,662 29,708 22,605 13,672 87.82%
-
Net Worth 81,444 0 0 44,188 60,230 36,112 52,276 34.42%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 81,444 0 0 44,188 60,230 36,112 52,276 34.42%
NOSH 407,222 401,451 401,576 401,709 401,536 401,244 402,126 0.84%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 38.82% 37.04% 42.77% 48.64% 33.38% 29.26% 33.85% -
ROE 24.30% 0.00% 0.00% 10.64% 24.72% 25.89% 13.38% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 14.11 9.60 5.93 2.74 11.11 7.96 5.14 96.17%
EPS 3.69 2.32 1.67 1.17 3.71 2.33 1.74 65.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.00 0.00 0.11 0.15 0.09 0.13 33.30%
Adjusted Per Share Value based on latest NOSH - 401,709
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 3.88 2.60 1.61 0.74 3.01 2.16 1.39 98.37%
EPS 1.34 0.84 0.60 0.32 1.00 0.63 0.47 101.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.055 0.00 0.00 0.0298 0.0406 0.0244 0.0353 34.43%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.15 0.15 0.17 0.17 0.15 0.17 0.14 -
P/RPS 1.06 1.56 2.87 6.19 1.35 2.13 2.72 -46.67%
P/EPS 3.09 4.84 7.66 14.53 4.05 7.30 8.05 -47.21%
EY 32.40 20.67 13.06 6.88 24.72 13.71 12.43 89.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.00 0.00 1.55 1.00 1.89 1.08 -21.59%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 19/05/06 24/02/06 21/11/05 25/08/05 25/05/05 24/02/05 25/11/04 -
Price 0.24 0.15 0.15 0.15 0.14 0.17 0.17 -
P/RPS 1.70 1.56 2.53 5.47 1.26 2.13 3.31 -35.89%
P/EPS 4.94 4.84 6.76 12.82 3.78 7.30 9.77 -36.55%
EY 20.25 20.67 14.80 7.80 26.48 13.71 10.24 57.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.00 0.00 1.36 0.93 1.89 1.31 -5.68%

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