[RCECAP] QoQ Cumulative Quarter Result on 31-Dec-2002 [#3]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 537.88%
YoY- -31.66%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 25,144 12,483 44,873 33,759 21,523 10,018 44,271 -31.39%
PBT 18,195 16,443 371 1,925 897 101 2,169 312.31%
Tax -1,463 -805 -1,471 -1,504 -831 -101 -1,729 -10.53%
NP 16,732 15,638 -1,100 421 66 0 440 1028.32%
-
NP to SH 16,732 15,638 -1,100 421 66 -171 440 1028.32%
-
Tax Rate 8.04% 4.90% 396.50% 78.13% 92.64% 100.00% 79.71% -
Total Cost 8,412 -3,155 45,973 33,338 21,457 10,018 43,831 -66.69%
-
Net Worth 39,589 38,469 9,717 22,640 22,440 21,932 21,999 47.89%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 39,589 38,469 9,717 22,640 22,440 21,932 21,999 47.89%
NOSH 18,674 18,674 18,687 18,711 18,857 18,586 18,644 0.10%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 66.54% 125.27% -2.45% 1.25% 0.31% 0.00% 0.99% -
ROE 42.26% 40.65% -11.32% 1.86% 0.29% -0.78% 2.00% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 134.65 66.85 240.12 180.42 114.14 53.90 237.45 -31.46%
EPS 89.60 83.74 -2.74 2.25 0.35 -0.92 2.36 1027.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 2.06 0.52 1.21 1.19 1.18 1.18 47.73%
Adjusted Per Share Value based on latest NOSH - 18,684
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 1.69 0.84 3.02 2.27 1.45 0.67 2.98 -31.46%
EPS 1.13 1.05 -0.07 0.03 0.00 -0.01 0.03 1021.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0267 0.0259 0.0065 0.0153 0.0151 0.0148 0.0148 48.14%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.08 0.07 0.06 0.07 0.07 0.08 0.11 -
P/RPS 0.06 0.10 0.02 0.04 0.06 0.15 0.05 12.91%
P/EPS 0.09 0.08 -1.02 3.11 20.00 -8.70 4.66 -92.78%
EY 1,120.00 1,196.29 -98.10 32.14 5.00 -11.50 21.45 1293.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.04 0.03 0.12 0.06 0.06 0.07 0.09 -41.73%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 19/08/03 27/05/03 26/02/03 08/11/02 22/08/02 22/05/02 -
Price 0.10 0.08 0.07 0.06 0.08 0.09 0.11 -
P/RPS 0.07 0.12 0.03 0.03 0.07 0.17 0.05 25.12%
P/EPS 0.11 0.10 -1.19 2.67 22.86 -9.78 4.66 -91.75%
EY 896.00 1,046.75 -84.09 37.50 4.38 -10.22 21.45 1101.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 0.04 0.13 0.05 0.07 0.08 0.09 -32.39%

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