[REKATECH] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[REKATECH] REKATECH CAPITAL BERHAD
Announcement Date
10-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -48.36%
YoY- 40.28%
Quarter Report
Latest QR
Upcoming QR
REKATECH's Result
REKATECH's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 2,258 2,341 2,635 1,801 2,908 2,701 2,441 -5.07%
PBT 990 885 1,382 748 1,554 1,828 1,815 -33.31%
Tax 0 0 90 53 -3 -60 -189 -
NP 990 885 1,472 801 1,551 1,768 1,626 -28.22%
-
NP to SH 990 885 1,472 801 1,551 1,768 1,626 -28.22%
-
Tax Rate 0.00% 0.00% -6.51% -7.09% 0.19% 3.28% 10.41% -
Total Cost 1,268 1,456 1,163 1,000 1,357 933 815 34.37%
-
Net Worth 40,271 30,974 24,061 22,484 14,015 9,429 7,019 221.51%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 40,271 30,974 24,061 22,484 14,015 9,429 7,019 221.51%
NOSH 167,796 147,499 141,538 140,526 93,433 235,733 234,000 -19.93%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 43.84% 37.80% 55.86% 44.48% 53.34% 65.46% 66.61% -
ROE 2.46% 2.86% 6.12% 3.56% 11.07% 18.75% 23.16% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 1.35 1.59 1.86 1.28 3.11 1.15 1.04 19.05%
EPS 0.59 0.60 1.04 0.57 1.66 0.75 6.92 -80.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.21 0.17 0.16 0.15 0.04 0.03 301.52%
Adjusted Per Share Value based on latest NOSH - 140,526
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 0.38 0.40 0.45 0.30 0.49 0.46 0.41 -4.95%
EPS 0.17 0.15 0.25 0.14 0.26 0.30 0.27 -26.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.068 0.0523 0.0406 0.038 0.0237 0.0159 0.0119 220.64%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.44 0.49 0.515 0.615 0.30 0.085 0.065 -
P/RPS 32.70 30.87 27.66 47.99 9.64 7.42 6.23 202.94%
P/EPS 74.58 81.67 49.52 107.89 18.07 11.33 9.35 300.73%
EY 1.34 1.22 2.02 0.93 5.53 8.82 10.69 -75.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 2.33 3.03 3.84 2.00 2.13 2.17 -10.76%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 10/08/15 06/05/15 27/02/15 10/11/14 25/08/14 08/05/14 26/02/14 -
Price 0.39 0.525 0.50 0.64 0.565 0.31 0.065 -
P/RPS 28.98 33.08 26.86 49.94 18.15 27.06 6.23 179.44%
P/EPS 66.10 87.50 48.08 112.28 34.04 41.33 9.35 269.67%
EY 1.51 1.14 2.08 0.89 2.94 2.42 10.69 -72.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 2.50 2.94 4.00 3.77 7.75 2.17 -17.41%

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