[RCECAP] QoQ Cumulative Quarter Result on 31-Dec-2012 [#3]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 32.61%
YoY- -54.95%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 70,634 38,374 167,832 134,145 93,513 47,990 229,859 -54.42%
PBT -20,826 -34,717 34,210 56,386 38,093 17,789 128,165 -
Tax 3,447 6,936 -24,491 -18,147 -9,257 -4,451 -26,810 -
NP -17,379 -27,781 9,719 38,239 28,836 13,338 101,355 -
-
NP to SH -17,379 -27,781 9,719 38,239 28,836 13,338 101,355 -
-
Tax Rate - - 71.59% 32.18% 24.30% 25.02% 20.92% -
Total Cost 88,013 66,155 158,113 95,906 64,677 34,652 128,504 -22.28%
-
Net Worth 622,356 632,984 655,739 680,325 820,536 0 532,211 10.98%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 17,564 - - - 11,739 -
Div Payout % - - 180.72% - - - 11.58% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 622,356 632,984 655,739 680,325 820,536 0 532,211 10.98%
NOSH 1,174,256 1,172,194 1,170,963 1,172,975 1,172,195 784,588 782,664 31.02%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -24.60% -72.40% 5.79% 28.51% 30.84% 27.79% 44.09% -
ROE -2.79% -4.39% 1.48% 5.62% 3.51% 0.00% 19.04% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 6.02 3.27 14.33 11.44 7.98 6.12 29.37 -65.20%
EPS -1.48 -2.37 0.83 3.26 2.46 1.14 12.95 -
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.50 -
NAPS 0.53 0.54 0.56 0.58 0.70 0.00 0.68 -15.29%
Adjusted Per Share Value based on latest NOSH - 1,175,374
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 4.77 2.59 11.32 9.05 6.31 3.24 15.51 -54.40%
EPS -1.17 -1.87 0.66 2.58 1.95 0.90 6.84 -
DPS 0.00 0.00 1.18 0.00 0.00 0.00 0.79 -
NAPS 0.4199 0.427 0.4424 0.459 0.5535 0.00 0.359 11.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.265 0.27 0.27 0.28 0.30 0.31 0.32 -
P/RPS 4.41 8.25 1.88 2.45 3.76 5.07 1.09 153.69%
P/EPS -17.91 -11.39 32.53 8.59 12.20 18.24 2.47 -
EY -5.58 -8.78 3.07 11.64 8.20 5.48 40.47 -
DY 0.00 0.00 5.56 0.00 0.00 0.00 4.69 -
P/NAPS 0.50 0.50 0.48 0.48 0.43 0.00 0.47 4.20%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 15/11/13 06/08/13 27/05/13 21/02/13 06/11/12 13/08/12 28/05/12 -
Price 0.275 0.29 0.31 0.245 0.31 0.32 0.31 -
P/RPS 4.57 8.86 2.16 2.14 3.89 5.23 1.06 164.65%
P/EPS -18.58 -12.24 37.35 7.52 12.60 18.82 2.39 -
EY -5.38 -8.17 2.68 13.31 7.94 5.31 41.77 -
DY 0.00 0.00 4.84 0.00 0.00 0.00 4.84 -
P/NAPS 0.52 0.54 0.55 0.42 0.44 0.00 0.46 8.50%

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