[RCECAP] QoQ Quarter Result on 30-Jun-2006 [#1]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -5.25%
YoY- 48.09%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 30,974 25,029 23,758 18,910 18,974 14,748 12,770 80.62%
PBT 20,343 32,559 11,935 8,923 7,033 3,250 5,127 150.84%
Tax -4,413 -2,708 -1,304 -1,963 1,004 850 -312 485.80%
NP 15,930 29,851 10,631 6,960 8,037 4,100 4,815 122.19%
-
NP to SH 15,930 29,851 10,631 6,960 7,346 3,530 4,215 142.82%
-
Tax Rate 21.69% 8.32% 10.93% 22.00% -14.28% -26.15% 6.09% -
Total Cost 15,044 -4,822 13,127 11,950 10,937 10,648 7,955 52.98%
-
Net Worth 161,890 147,968 112,563 85,473 81,622 0 0 -
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 6,475 - - - - - - -
Div Payout % 40.65% - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 161,890 147,968 112,563 85,473 81,622 0 0 -
NOSH 647,560 643,340 625,352 407,017 408,111 401,136 401,428 37.58%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 51.43% 119.27% 44.75% 36.81% 42.36% 27.80% 37.71% -
ROE 9.84% 20.17% 9.44% 8.14% 9.00% 0.00% 0.00% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 4.78 3.89 3.80 4.65 4.65 3.68 3.18 31.25%
EPS 2.46 4.64 1.70 1.71 1.37 0.66 0.79 113.38%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.23 0.18 0.21 0.20 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 407,017
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 2.09 1.69 1.60 1.28 1.28 1.00 0.86 80.85%
EPS 1.07 2.01 0.72 0.47 0.50 0.24 0.28 144.62%
DPS 0.44 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1092 0.0998 0.0759 0.0577 0.0551 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.46 0.27 0.20 0.23 0.15 0.15 0.17 -
P/RPS 9.62 6.94 5.26 4.95 3.23 4.08 5.34 48.10%
P/EPS 18.70 5.82 11.76 13.45 8.33 17.05 16.19 10.09%
EY 5.35 17.19 8.50 7.43 12.00 5.87 6.18 -9.17%
DY 2.17 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 1.17 1.11 1.10 0.75 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 22/05/07 28/02/07 29/11/06 28/08/06 19/05/06 24/02/06 21/11/05 -
Price 0.57 0.38 0.23 0.21 0.24 0.15 0.15 -
P/RPS 11.92 9.77 6.05 4.52 5.16 4.08 4.72 85.55%
P/EPS 23.17 8.19 13.53 12.28 13.33 17.05 14.29 38.05%
EY 4.32 12.21 7.39 8.14 7.50 5.87 7.00 -27.53%
DY 1.75 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 1.65 1.28 1.00 1.20 0.00 0.00 -

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