[RCECAP] QoQ Cumulative Quarter Result on 30-Jun-2007 [#1]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
17-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- -84.24%
YoY- 43.48%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 131,938 95,828 62,554 28,055 98,671 67,697 42,668 112.10%
PBT 66,761 47,924 29,600 13,606 73,760 53,417 20,858 117.03%
Tax -16,172 -9,961 -6,664 -3,620 -10,389 -5,975 -3,267 190.17%
NP 50,589 37,963 22,936 9,986 63,371 47,442 17,591 102.09%
-
NP to SH 50,589 37,963 22,936 9,986 63,371 47,442 17,591 102.09%
-
Tax Rate 24.22% 20.78% 22.51% 26.61% 14.08% 11.19% 15.66% -
Total Cost 81,349 57,865 39,618 18,069 35,300 20,255 25,077 118.98%
-
Net Worth 206,749 194,018 180,903 173,949 158,744 145,295 112,682 49.81%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 6,460 - - - 6,349 - - -
Div Payout % 12.77% - - - 10.02% - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 206,749 194,018 180,903 173,949 158,744 145,295 112,682 49.81%
NOSH 646,091 646,729 646,084 644,258 634,979 631,717 626,014 2.12%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 38.34% 39.62% 36.67% 35.59% 64.22% 70.08% 41.23% -
ROE 24.47% 19.57% 12.68% 5.74% 39.92% 32.65% 15.61% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 20.42 14.82 9.68 4.35 15.54 10.72 6.82 107.59%
EPS 7.83 5.87 3.55 1.55 9.98 7.51 2.81 97.89%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.32 0.30 0.28 0.27 0.25 0.23 0.18 46.70%
Adjusted Per Share Value based on latest NOSH - 644,258
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 8.90 6.46 4.22 1.89 6.66 4.57 2.88 112.01%
EPS 3.41 2.56 1.55 0.67 4.28 3.20 1.19 101.61%
DPS 0.44 0.00 0.00 0.00 0.43 0.00 0.00 -
NAPS 0.1395 0.1309 0.122 0.1173 0.1071 0.098 0.076 49.85%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.35 0.56 0.61 0.65 0.46 0.27 0.20 -
P/RPS 1.71 3.78 6.30 14.93 2.96 2.52 2.93 -30.14%
P/EPS 4.47 9.54 17.18 41.94 4.61 3.60 7.12 -26.65%
EY 22.37 10.48 5.82 2.38 21.70 27.81 14.05 36.31%
DY 2.86 0.00 0.00 0.00 2.17 0.00 0.00 -
P/NAPS 1.09 1.87 2.18 2.41 1.84 1.17 1.11 -1.20%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 26/05/08 27/02/08 23/11/07 17/08/07 22/05/07 28/02/07 29/11/06 -
Price 0.41 0.39 0.57 0.47 0.57 0.38 0.23 -
P/RPS 2.01 2.63 5.89 10.79 3.67 3.55 3.37 -29.12%
P/EPS 5.24 6.64 16.06 30.32 5.71 5.06 8.19 -25.72%
EY 19.10 15.05 6.23 3.30 17.51 19.76 12.22 34.64%
DY 2.44 0.00 0.00 0.00 1.75 0.00 0.00 -
P/NAPS 1.28 1.30 2.04 1.74 2.28 1.65 1.28 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