[RCECAP] QoQ Quarter Result on 30-Sep-2005 [#2]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
21-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- -10.32%
YoY- 8.89%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 18,910 18,974 14,748 12,770 11,025 12,642 11,285 41.21%
PBT 8,923 7,033 3,250 5,127 8,102 2,892 4,304 62.80%
Tax -1,963 1,004 850 -312 -2,739 2,647 -1,952 0.37%
NP 6,960 8,037 4,100 4,815 5,363 5,539 2,352 106.52%
-
NP to SH 6,960 7,346 3,530 4,215 4,700 5,539 2,352 106.52%
-
Tax Rate 22.00% -14.28% -26.15% 6.09% 33.81% -91.53% 45.35% -
Total Cost 11,950 10,937 10,648 7,955 5,662 7,103 8,933 21.47%
-
Net Worth 85,473 81,622 0 0 44,188 40,202 35,877 78.66%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 85,473 81,622 0 0 44,188 40,202 35,877 78.66%
NOSH 407,017 408,111 401,136 401,428 401,709 402,028 398,644 1.39%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 36.81% 42.36% 27.80% 37.71% 48.64% 43.81% 20.84% -
ROE 8.14% 9.00% 0.00% 0.00% 10.64% 13.78% 6.56% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 4.65 4.65 3.68 3.18 2.74 3.14 2.83 39.37%
EPS 1.71 1.37 0.66 0.79 1.17 1.38 0.59 103.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.20 0.00 0.00 0.11 0.10 0.09 76.19%
Adjusted Per Share Value based on latest NOSH - 401,428
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 1.27 1.28 0.99 0.86 0.74 0.85 0.76 40.95%
EPS 0.47 0.49 0.24 0.28 0.32 0.37 0.16 105.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0576 0.055 0.00 0.00 0.0298 0.0271 0.0242 78.55%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.23 0.15 0.15 0.17 0.17 0.15 0.17 -
P/RPS 4.95 3.23 4.08 5.34 6.19 4.77 6.01 -12.16%
P/EPS 13.45 8.33 17.05 16.19 14.53 10.89 28.81 -39.90%
EY 7.43 12.00 5.87 6.18 6.88 9.19 3.47 66.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.75 0.00 0.00 1.55 1.50 1.89 -30.36%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 19/05/06 24/02/06 21/11/05 25/08/05 25/05/05 24/02/05 -
Price 0.21 0.24 0.15 0.15 0.15 0.14 0.17 -
P/RPS 4.52 5.16 4.08 4.72 5.47 4.45 6.01 -17.34%
P/EPS 12.28 13.33 17.05 14.29 12.82 10.16 28.81 -43.45%
EY 8.14 7.50 5.87 7.00 7.80 9.84 3.47 76.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.20 0.00 0.00 1.36 1.40 1.89 -34.65%

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