[RCECAP] QoQ Cumulative Quarter Result on 30-Jun-2008 [#1]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- -73.17%
YoY- 35.91%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 215,400 157,409 101,740 47,113 131,938 95,828 62,554 127.85%
PBT 92,335 67,776 36,607 17,074 66,761 47,924 29,600 113.34%
Tax -25,780 -19,734 -6,755 -3,502 -16,172 -9,961 -6,664 146.23%
NP 66,555 48,042 29,852 13,572 50,589 37,963 22,936 103.31%
-
NP to SH 66,555 48,042 29,852 13,572 50,589 37,963 22,936 103.31%
-
Tax Rate 27.92% 29.12% 18.45% 20.51% 24.22% 20.78% 22.51% -
Total Cost 148,845 109,367 71,888 33,541 81,349 57,865 39,618 141.47%
-
Net Worth 298,325 277,165 262,357 248,701 206,749 194,018 180,903 39.53%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 7,102 - - - 6,460 - - -
Div Payout % 10.67% - - - 12.77% - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 298,325 277,165 262,357 248,701 206,749 194,018 180,903 39.53%
NOSH 710,298 710,680 709,073 710,575 646,091 646,729 646,084 6.51%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 30.90% 30.52% 29.34% 28.81% 38.34% 39.62% 36.67% -
ROE 22.31% 17.33% 11.38% 5.46% 24.47% 19.57% 12.68% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 30.33 22.15 14.35 6.63 20.42 14.82 9.68 113.97%
EPS 9.37 6.76 4.21 1.91 7.83 5.87 3.55 90.87%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.42 0.39 0.37 0.35 0.32 0.30 0.28 31.00%
Adjusted Per Share Value based on latest NOSH - 710,575
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 14.53 10.62 6.86 3.18 8.90 6.46 4.22 127.84%
EPS 4.49 3.24 2.01 0.92 3.41 2.56 1.55 103.07%
DPS 0.48 0.00 0.00 0.00 0.44 0.00 0.00 -
NAPS 0.2013 0.187 0.177 0.1678 0.1395 0.1309 0.122 39.59%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.25 0.24 0.27 0.34 0.35 0.56 0.61 -
P/RPS 0.82 1.08 1.88 5.13 1.71 3.78 6.30 -74.28%
P/EPS 2.67 3.55 6.41 17.80 4.47 9.54 17.18 -71.06%
EY 37.48 28.17 15.59 5.62 22.37 10.48 5.82 245.74%
DY 4.00 0.00 0.00 0.00 2.86 0.00 0.00 -
P/NAPS 0.60 0.62 0.73 0.97 1.09 1.87 2.18 -57.65%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 27/05/09 25/02/09 07/11/08 27/08/08 26/05/08 27/02/08 23/11/07 -
Price 0.35 0.24 0.24 0.31 0.41 0.39 0.57 -
P/RPS 1.15 1.08 1.67 4.68 2.01 2.63 5.89 -66.31%
P/EPS 3.74 3.55 5.70 16.23 5.24 6.64 16.06 -62.11%
EY 26.77 28.17 17.54 6.16 19.10 15.05 6.23 164.07%
DY 2.86 0.00 0.00 0.00 2.44 0.00 0.00 -
P/NAPS 0.83 0.62 0.65 0.89 1.28 1.30 2.04 -45.06%

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