[RCECAP] QoQ Cumulative Quarter Result on 31-Dec-2006 [#3]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 169.69%
YoY- 281.21%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 62,554 28,055 98,671 67,697 42,668 18,910 57,478 5.79%
PBT 29,600 13,606 73,760 53,417 20,858 8,923 23,512 16.57%
Tax -6,664 -3,620 -10,389 -5,975 -3,267 -1,963 -1,197 213.79%
NP 22,936 9,986 63,371 47,442 17,591 6,960 22,315 1.84%
-
NP to SH 22,936 9,986 63,371 47,442 17,591 6,960 19,791 10.32%
-
Tax Rate 22.51% 26.61% 14.08% 11.19% 15.66% 22.00% 5.09% -
Total Cost 39,618 18,069 35,300 20,255 25,077 11,950 35,163 8.26%
-
Net Worth 180,903 173,949 158,744 145,295 112,682 85,473 81,444 70.15%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - 6,349 - - - - -
Div Payout % - - 10.02% - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 180,903 173,949 158,744 145,295 112,682 85,473 81,444 70.15%
NOSH 646,084 644,258 634,979 631,717 626,014 407,017 407,222 35.99%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 36.67% 35.59% 64.22% 70.08% 41.23% 36.81% 38.82% -
ROE 12.68% 5.74% 39.92% 32.65% 15.61% 8.14% 24.30% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 9.68 4.35 15.54 10.72 6.82 4.65 14.11 -22.19%
EPS 3.55 1.55 9.98 7.51 2.81 1.71 3.69 -2.54%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.27 0.25 0.23 0.18 0.21 0.20 25.12%
Adjusted Per Share Value based on latest NOSH - 643,340
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 4.22 1.89 6.66 4.57 2.88 1.28 3.88 5.75%
EPS 1.55 0.67 4.28 3.20 1.19 0.47 1.34 10.18%
DPS 0.00 0.00 0.43 0.00 0.00 0.00 0.00 -
NAPS 0.122 0.1173 0.1071 0.098 0.076 0.0577 0.0549 70.20%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.61 0.65 0.46 0.27 0.20 0.23 0.15 -
P/RPS 6.30 14.93 2.96 2.52 2.93 4.95 1.06 227.75%
P/EPS 17.18 41.94 4.61 3.60 7.12 13.45 3.09 213.51%
EY 5.82 2.38 21.70 27.81 14.05 7.43 32.40 -68.13%
DY 0.00 0.00 2.17 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 2.41 1.84 1.17 1.11 1.10 0.75 103.53%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 23/11/07 17/08/07 22/05/07 28/02/07 29/11/06 28/08/06 19/05/06 -
Price 0.57 0.47 0.57 0.38 0.23 0.21 0.24 -
P/RPS 5.89 10.79 3.67 3.55 3.37 4.52 1.70 128.79%
P/EPS 16.06 30.32 5.71 5.06 8.19 12.28 4.94 119.29%
EY 6.23 3.30 17.51 19.76 12.22 8.14 20.25 -54.39%
DY 0.00 0.00 1.75 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 1.74 2.28 1.65 1.28 1.00 1.20 42.39%

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