[RCECAP] QoQ Cumulative Quarter Result on 31-Mar-2006 [#4]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
19-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 59.03%
YoY- 32.93%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 67,697 42,668 18,910 57,478 38,543 23,795 11,025 234.21%
PBT 53,417 20,858 8,923 23,512 16,479 13,229 8,102 250.40%
Tax -5,975 -3,267 -1,963 -1,197 -2,201 -3,051 -2,739 67.96%
NP 47,442 17,591 6,960 22,315 14,278 10,178 5,363 326.03%
-
NP to SH 47,442 17,591 6,960 19,791 12,445 8,915 4,700 365.10%
-
Tax Rate 11.19% 15.66% 22.00% 5.09% 13.36% 23.06% 33.81% -
Total Cost 20,255 25,077 11,950 35,163 24,265 13,617 5,662 133.36%
-
Net Worth 145,295 112,682 85,473 81,444 0 0 44,188 120.64%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 145,295 112,682 85,473 81,444 0 0 44,188 120.64%
NOSH 631,717 626,014 407,017 407,222 401,451 401,576 401,709 35.11%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 70.08% 41.23% 36.81% 38.82% 37.04% 42.77% 48.64% -
ROE 32.65% 15.61% 8.14% 24.30% 0.00% 0.00% 10.64% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 10.72 6.82 4.65 14.11 9.60 5.93 2.74 147.67%
EPS 7.51 2.81 1.71 3.69 2.32 1.67 1.17 244.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.18 0.21 0.20 0.00 0.00 0.11 63.29%
Adjusted Per Share Value based on latest NOSH - 408,111
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 4.57 2.88 1.28 3.88 2.60 1.61 0.74 235.49%
EPS 3.20 1.19 0.47 1.34 0.84 0.60 0.32 362.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.098 0.076 0.0577 0.0549 0.00 0.00 0.0298 120.66%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.27 0.20 0.23 0.15 0.15 0.17 0.17 -
P/RPS 2.52 2.93 4.95 1.06 1.56 2.87 6.19 -44.98%
P/EPS 3.60 7.12 13.45 3.09 4.84 7.66 14.53 -60.45%
EY 27.81 14.05 7.43 32.40 20.67 13.06 6.88 153.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.11 1.10 0.75 0.00 0.00 1.55 -17.05%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 29/11/06 28/08/06 19/05/06 24/02/06 21/11/05 25/08/05 -
Price 0.38 0.23 0.21 0.24 0.15 0.15 0.15 -
P/RPS 3.55 3.37 4.52 1.70 1.56 2.53 5.47 -24.98%
P/EPS 5.06 8.19 12.28 4.94 4.84 6.76 12.82 -46.10%
EY 19.76 12.22 8.14 20.25 20.67 14.80 7.80 85.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.28 1.00 1.20 0.00 0.00 1.36 13.71%

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