[RCECAP] QoQ Quarter Result on 30-Jun-2003 [#1]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
19-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 1128.14%
YoY- 9245.03%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 16,328 13,161 12,661 12,483 11,114 12,236 11,505 26.26%
PBT 5,930 5,000 1,752 16,443 -1,554 1,028 796 280.97%
Tax -3,914 -1,827 -658 -805 33 -673 -559 265.55%
NP 2,016 3,173 1,094 15,638 -1,521 355 237 316.16%
-
NP to SH 2,016 3,173 1,094 15,638 -1,521 355 237 316.16%
-
Tax Rate 66.00% 36.54% 37.56% 4.90% - 65.47% 70.23% -
Total Cost 14,312 9,988 11,567 -3,155 12,635 11,881 11,268 17.26%
-
Net Worth 40,177 42,976 39,578 38,469 21,285 22,607 22,207 48.42%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 40,177 42,976 39,578 38,469 21,285 22,607 22,207 48.42%
NOSH 40,151 40,164 18,668 18,674 18,671 18,684 18,661 66.58%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 12.35% 24.11% 8.64% 125.27% -13.69% 2.90% 2.06% -
ROE 5.02% 7.38% 2.76% 40.65% -7.15% 1.57% 1.07% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 40.64 32.77 67.82 66.85 59.52 65.49 61.65 -24.23%
EPS 0.50 7.90 5.86 83.74 -3.79 1.90 1.27 -46.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.07 2.12 2.06 1.14 1.21 1.19 -10.94%
Adjusted Per Share Value based on latest NOSH - 18,674
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 1.10 0.89 0.85 0.84 0.75 0.82 0.78 25.73%
EPS 0.14 0.21 0.07 1.05 -0.10 0.02 0.02 265.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0271 0.029 0.0267 0.0259 0.0143 0.0152 0.015 48.28%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.17 0.09 0.08 0.07 0.06 0.07 0.07 -
P/RPS 0.42 0.27 0.12 0.10 0.10 0.11 0.11 144.09%
P/EPS 3.39 1.14 1.37 0.08 -0.74 3.68 5.51 -27.64%
EY 29.52 87.78 73.25 1,196.29 -135.77 27.14 18.14 38.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.08 0.04 0.03 0.05 0.06 0.06 100.10%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/05/04 24/02/04 21/11/03 19/08/03 27/05/03 26/02/03 08/11/02 -
Price 1.76 0.09 0.10 0.08 0.07 0.06 0.08 -
P/RPS 4.33 0.27 0.15 0.12 0.12 0.09 0.13 933.00%
P/EPS 35.08 1.14 1.71 0.10 -0.86 3.16 6.30 213.82%
EY 2.85 87.78 58.60 1,046.75 -116.37 31.67 15.88 -68.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 0.08 0.05 0.04 0.06 0.05 0.07 756.56%

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