[RCECAP] QoQ Cumulative Quarter Result on 30-Sep-2005 [#2]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
21-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 89.68%
YoY- 27.41%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 18,910 57,478 38,543 23,795 11,025 44,596 31,954 -29.58%
PBT 8,923 23,512 16,479 13,229 8,102 18,912 16,020 -32.37%
Tax -1,963 -1,197 -2,201 -3,051 -2,739 -4,024 -6,671 -55.85%
NP 6,960 22,315 14,278 10,178 5,363 14,888 9,349 -17.90%
-
NP to SH 6,960 19,791 12,445 8,915 4,700 14,888 9,349 -17.90%
-
Tax Rate 22.00% 5.09% 13.36% 23.06% 33.81% 21.28% 41.64% -
Total Cost 11,950 35,163 24,265 13,617 5,662 29,708 22,605 -34.69%
-
Net Worth 85,473 81,444 0 0 44,188 60,230 36,112 77.88%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 85,473 81,444 0 0 44,188 60,230 36,112 77.88%
NOSH 407,017 407,222 401,451 401,576 401,709 401,536 401,244 0.95%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 36.81% 38.82% 37.04% 42.77% 48.64% 33.38% 29.26% -
ROE 8.14% 24.30% 0.00% 0.00% 10.64% 24.72% 25.89% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 4.65 14.11 9.60 5.93 2.74 11.11 7.96 -30.18%
EPS 1.71 3.69 2.32 1.67 1.17 3.71 2.33 -18.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.20 0.00 0.00 0.11 0.15 0.09 76.19%
Adjusted Per Share Value based on latest NOSH - 401,428
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 1.28 3.88 2.60 1.61 0.74 3.01 2.16 -29.51%
EPS 0.47 1.34 0.84 0.60 0.32 1.00 0.63 -17.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0577 0.0549 0.00 0.00 0.0298 0.0406 0.0244 77.77%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.23 0.15 0.15 0.17 0.17 0.15 0.17 -
P/RPS 4.95 1.06 1.56 2.87 6.19 1.35 2.13 75.71%
P/EPS 13.45 3.09 4.84 7.66 14.53 4.05 7.30 50.45%
EY 7.43 32.40 20.67 13.06 6.88 24.72 13.71 -33.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.75 0.00 0.00 1.55 1.00 1.89 -30.36%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 19/05/06 24/02/06 21/11/05 25/08/05 25/05/05 24/02/05 -
Price 0.21 0.24 0.15 0.15 0.15 0.14 0.17 -
P/RPS 4.52 1.70 1.56 2.53 5.47 1.26 2.13 65.36%
P/EPS 12.28 4.94 4.84 6.76 12.82 3.78 7.30 41.57%
EY 8.14 20.25 20.67 14.80 7.80 26.48 13.71 -29.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.20 0.00 0.00 1.36 0.93 1.89 -34.65%

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