[RCECAP] QoQ Quarter Result on 30-Jun-2007 [#1]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
17-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- -37.31%
YoY- 43.48%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 36,110 33,274 34,498 28,055 30,974 25,029 23,758 32.16%
PBT 18,837 18,324 15,994 13,606 20,343 32,559 11,935 35.52%
Tax -6,210 -3,297 -3,044 -3,620 -4,413 -2,708 -1,304 182.78%
NP 12,627 15,027 12,950 9,986 15,930 29,851 10,631 12.14%
-
NP to SH 12,627 15,027 12,950 9,986 15,930 29,851 10,631 12.14%
-
Tax Rate 32.97% 17.99% 19.03% 26.61% 21.69% 8.32% 10.93% -
Total Cost 23,483 18,247 21,548 18,069 15,044 -4,822 13,127 47.31%
-
Net Worth 207,212 194,314 181,300 173,949 161,890 147,968 112,563 50.14%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 6,475 - - - 6,475 - - -
Div Payout % 51.28% - - - 40.65% - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 207,212 194,314 181,300 173,949 161,890 147,968 112,563 50.14%
NOSH 647,538 647,715 647,500 644,258 647,560 643,340 625,352 2.34%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 34.97% 45.16% 37.54% 35.59% 51.43% 119.27% 44.75% -
ROE 6.09% 7.73% 7.14% 5.74% 9.84% 20.17% 9.44% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 5.58 5.14 5.33 4.35 4.78 3.89 3.80 29.16%
EPS 1.95 2.32 2.00 1.55 2.46 4.64 1.70 9.56%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.32 0.30 0.28 0.27 0.25 0.23 0.18 46.70%
Adjusted Per Share Value based on latest NOSH - 644,258
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 2.44 2.25 2.33 1.89 2.09 1.69 1.60 32.45%
EPS 0.85 1.01 0.87 0.67 1.07 2.01 0.72 11.68%
DPS 0.44 0.00 0.00 0.00 0.44 0.00 0.00 -
NAPS 0.1398 0.1311 0.1223 0.1174 0.1092 0.0998 0.0759 50.20%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.35 0.56 0.61 0.65 0.46 0.27 0.20 -
P/RPS 6.28 10.90 11.45 14.93 9.62 6.94 5.26 12.53%
P/EPS 17.95 24.14 30.50 41.94 18.70 5.82 11.76 32.53%
EY 5.57 4.14 3.28 2.38 5.35 17.19 8.50 -24.53%
DY 2.86 0.00 0.00 0.00 2.17 0.00 0.00 -
P/NAPS 1.09 1.87 2.18 2.41 1.84 1.17 1.11 -1.20%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 26/05/08 27/02/08 23/11/07 17/08/07 22/05/07 28/02/07 29/11/06 -
Price 0.41 0.39 0.57 0.47 0.57 0.38 0.23 -
P/RPS 7.35 7.59 10.70 10.79 11.92 9.77 6.05 13.84%
P/EPS 21.03 16.81 28.50 30.32 23.17 8.19 13.53 34.14%
EY 4.76 5.95 3.51 3.30 4.32 12.21 7.39 -25.39%
DY 2.44 0.00 0.00 0.00 1.75 0.00 0.00 -
P/NAPS 1.28 1.30 2.04 1.74 2.28 1.65 1.28 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