[RCECAP] QoQ Quarter Result on 30-Jun-2004 [#1]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 55.06%
YoY- -80.01%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 12,642 11,285 7,365 13,304 16,328 13,161 12,661 -0.09%
PBT 2,892 4,304 6,395 5,321 5,930 5,000 1,752 39.62%
Tax 2,647 -1,952 -2,524 -2,195 -3,914 -1,827 -658 -
NP 5,539 2,352 3,871 3,126 2,016 3,173 1,094 194.56%
-
NP to SH 5,539 2,352 3,871 3,126 2,016 3,173 1,094 194.56%
-
Tax Rate -91.53% 45.35% 39.47% 41.25% 66.00% 36.54% 37.56% -
Total Cost 7,103 8,933 3,494 10,178 14,312 9,988 11,567 -27.73%
-
Net Worth 40,202 35,877 52,419 48,092 40,177 42,976 39,578 1.04%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 40,202 35,877 52,419 48,092 40,177 42,976 39,578 1.04%
NOSH 402,028 398,644 403,229 400,769 40,151 40,164 18,668 672.61%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 43.81% 20.84% 52.56% 23.50% 12.35% 24.11% 8.64% -
ROE 13.78% 6.56% 7.38% 6.50% 5.02% 7.38% 2.76% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 3.14 2.83 1.83 3.32 40.64 32.77 67.82 -87.08%
EPS 1.38 0.59 0.96 0.78 0.50 7.90 5.86 -61.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.09 0.13 0.12 1.00 1.07 2.12 -86.92%
Adjusted Per Share Value based on latest NOSH - 400,769
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 0.85 0.76 0.50 0.90 1.10 0.89 0.85 0.00%
EPS 0.37 0.16 0.26 0.21 0.14 0.21 0.07 203.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0271 0.0242 0.0354 0.0324 0.0271 0.029 0.0267 0.99%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.15 0.17 0.14 0.18 0.17 0.09 0.08 -
P/RPS 4.77 6.01 7.66 5.42 0.42 0.27 0.12 1062.12%
P/EPS 10.89 28.81 14.58 23.08 3.39 1.14 1.37 297.79%
EY 9.19 3.47 6.86 4.33 29.52 87.78 73.25 -74.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.89 1.08 1.50 0.17 0.08 0.04 1017.88%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 25/05/05 24/02/05 25/11/04 26/08/04 31/05/04 24/02/04 21/11/03 -
Price 0.14 0.17 0.17 0.17 1.76 0.09 0.10 -
P/RPS 4.45 6.01 9.31 5.12 4.33 0.27 0.15 856.35%
P/EPS 10.16 28.81 17.71 21.79 35.08 1.14 1.71 227.68%
EY 9.84 3.47 5.65 4.59 2.85 87.78 58.60 -69.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.89 1.31 1.42 1.76 0.08 0.05 820.22%

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