[RCECAP] QoQ Cumulative Quarter Result on 30-Sep-2003 [#2]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 7.0%
YoY- 25251.52%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 13,304 54,633 38,305 25,144 12,483 44,873 33,759 -46.27%
PBT 5,321 29,125 23,195 18,195 16,443 371 1,925 97.08%
Tax -2,195 -7,204 -3,290 -1,463 -805 -1,471 -1,504 28.69%
NP 3,126 21,921 19,905 16,732 15,638 -1,100 421 281.06%
-
NP to SH 3,126 21,921 19,905 16,732 15,638 -1,100 421 281.06%
-
Tax Rate 41.25% 24.73% 14.18% 8.04% 4.90% 396.50% 78.13% -
Total Cost 10,178 32,712 18,400 8,412 -3,155 45,973 33,338 -54.69%
-
Net Worth 48,092 4,419 42,957 39,589 38,469 9,717 22,640 65.32%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 48,092 4,419 42,957 39,589 38,469 9,717 22,640 65.32%
NOSH 400,769 40,151 40,147 18,674 18,674 18,687 18,711 672.69%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 23.50% 40.12% 51.96% 66.54% 125.27% -2.45% 1.25% -
ROE 6.50% 496.01% 46.34% 42.26% 40.65% -11.32% 1.86% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 3.32 135.98 95.41 134.65 66.85 240.12 180.42 -93.04%
EPS 0.78 5.46 49.58 89.60 83.74 -2.74 2.25 -50.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.11 1.07 2.12 2.06 0.52 1.21 -78.60%
Adjusted Per Share Value based on latest NOSH - 18,668
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 0.90 3.69 2.58 1.70 0.84 3.03 2.28 -46.21%
EPS 0.21 1.48 1.34 1.13 1.06 -0.07 0.03 266.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0324 0.003 0.029 0.0267 0.026 0.0066 0.0153 64.98%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.18 0.17 0.09 0.08 0.07 0.06 0.07 -
P/RPS 5.42 0.13 0.09 0.06 0.10 0.02 0.04 2546.01%
P/EPS 23.08 0.31 0.18 0.09 0.08 -1.02 3.11 280.93%
EY 4.33 320.95 550.89 1,120.00 1,196.29 -98.10 32.14 -73.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.55 0.08 0.04 0.03 0.12 0.06 756.66%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 31/05/04 24/02/04 21/11/03 19/08/03 27/05/03 26/02/03 -
Price 0.17 1.76 0.09 0.10 0.08 0.07 0.06 -
P/RPS 5.12 1.29 0.09 0.07 0.12 0.03 0.03 2986.45%
P/EPS 21.79 3.23 0.18 0.11 0.10 -1.19 2.67 305.86%
EY 4.59 31.00 550.89 896.00 1,046.75 -84.09 37.50 -75.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 16.00 0.08 0.05 0.04 0.13 0.05 832.74%

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