[RCECAP] QoQ Cumulative Quarter Result on 30-Jun-2006 [#1]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -64.83%
YoY- 48.09%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 98,671 67,697 42,668 18,910 57,478 38,543 23,795 158.33%
PBT 73,760 53,417 20,858 8,923 23,512 16,479 13,229 214.76%
Tax -10,389 -5,975 -3,267 -1,963 -1,197 -2,201 -3,051 126.50%
NP 63,371 47,442 17,591 6,960 22,315 14,278 10,178 238.82%
-
NP to SH 63,371 47,442 17,591 6,960 19,791 12,445 8,915 270.13%
-
Tax Rate 14.08% 11.19% 15.66% 22.00% 5.09% 13.36% 23.06% -
Total Cost 35,300 20,255 25,077 11,950 35,163 24,265 13,617 88.81%
-
Net Worth 158,744 145,295 112,682 85,473 81,444 0 0 -
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 6,349 - - - - - - -
Div Payout % 10.02% - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 158,744 145,295 112,682 85,473 81,444 0 0 -
NOSH 634,979 631,717 626,014 407,017 407,222 401,451 401,576 35.76%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 64.22% 70.08% 41.23% 36.81% 38.82% 37.04% 42.77% -
ROE 39.92% 32.65% 15.61% 8.14% 24.30% 0.00% 0.00% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 15.54 10.72 6.82 4.65 14.11 9.60 5.93 90.18%
EPS 9.98 7.51 2.81 1.71 3.69 2.32 1.67 229.67%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.23 0.18 0.21 0.20 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 407,017
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 6.65 4.56 2.87 1.27 3.87 2.60 1.60 158.72%
EPS 4.27 3.20 1.19 0.47 1.33 0.84 0.60 270.42%
DPS 0.43 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1069 0.0979 0.0759 0.0576 0.0549 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.46 0.27 0.20 0.23 0.15 0.15 0.17 -
P/RPS 2.96 2.52 2.93 4.95 1.06 1.56 2.87 2.08%
P/EPS 4.61 3.60 7.12 13.45 3.09 4.84 7.66 -28.73%
EY 21.70 27.81 14.05 7.43 32.40 20.67 13.06 40.32%
DY 2.17 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 1.17 1.11 1.10 0.75 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 22/05/07 28/02/07 29/11/06 28/08/06 19/05/06 24/02/06 21/11/05 -
Price 0.57 0.38 0.23 0.21 0.24 0.15 0.15 -
P/RPS 3.67 3.55 3.37 4.52 1.70 1.56 2.53 28.17%
P/EPS 5.71 5.06 8.19 12.28 4.94 4.84 6.76 -10.65%
EY 17.51 19.76 12.22 8.14 20.25 20.67 14.80 11.87%
DY 1.75 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 1.65 1.28 1.00 1.20 0.00 0.00 -

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