[RCECAP] QoQ Quarter Result on 30-Sep-2004 [#2]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 23.83%
YoY- 253.84%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 11,025 12,642 11,285 7,365 13,304 16,328 13,161 -11.14%
PBT 8,102 2,892 4,304 6,395 5,321 5,930 5,000 37.99%
Tax -2,739 2,647 -1,952 -2,524 -2,195 -3,914 -1,827 31.02%
NP 5,363 5,539 2,352 3,871 3,126 2,016 3,173 41.93%
-
NP to SH 4,700 5,539 2,352 3,871 3,126 2,016 3,173 29.97%
-
Tax Rate 33.81% -91.53% 45.35% 39.47% 41.25% 66.00% 36.54% -
Total Cost 5,662 7,103 8,933 3,494 10,178 14,312 9,988 -31.52%
-
Net Worth 44,188 40,202 35,877 52,419 48,092 40,177 42,976 1.87%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 44,188 40,202 35,877 52,419 48,092 40,177 42,976 1.87%
NOSH 401,709 402,028 398,644 403,229 400,769 40,151 40,164 364.86%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 48.64% 43.81% 20.84% 52.56% 23.50% 12.35% 24.11% -
ROE 10.64% 13.78% 6.56% 7.38% 6.50% 5.02% 7.38% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 2.74 3.14 2.83 1.83 3.32 40.64 32.77 -80.90%
EPS 1.17 1.38 0.59 0.96 0.78 0.50 7.90 -72.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.10 0.09 0.13 0.12 1.00 1.07 -78.08%
Adjusted Per Share Value based on latest NOSH - 403,229
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 0.74 0.85 0.76 0.50 0.90 1.10 0.89 -11.58%
EPS 0.32 0.37 0.16 0.26 0.21 0.14 0.21 32.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0298 0.0271 0.0242 0.0353 0.0324 0.0271 0.029 1.83%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.17 0.15 0.17 0.14 0.18 0.17 0.09 -
P/RPS 6.19 4.77 6.01 7.66 5.42 0.42 0.27 708.56%
P/EPS 14.53 10.89 28.81 14.58 23.08 3.39 1.14 446.48%
EY 6.88 9.19 3.47 6.86 4.33 29.52 87.78 -81.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.50 1.89 1.08 1.50 0.17 0.08 622.67%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 25/05/05 24/02/05 25/11/04 26/08/04 31/05/04 24/02/04 -
Price 0.15 0.14 0.17 0.17 0.17 1.76 0.09 -
P/RPS 5.47 4.45 6.01 9.31 5.12 4.33 0.27 644.52%
P/EPS 12.82 10.16 28.81 17.71 21.79 35.08 1.14 402.68%
EY 7.80 9.84 3.47 5.65 4.59 2.85 87.78 -80.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.40 1.89 1.31 1.42 1.76 0.08 562.29%

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