[RCECAP] QoQ Quarter Result on 30-Sep-2006 [#2]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 52.74%
YoY- 152.22%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 28,055 30,974 25,029 23,758 18,910 18,974 14,748 53.70%
PBT 13,606 20,343 32,559 11,935 8,923 7,033 3,250 160.43%
Tax -3,620 -4,413 -2,708 -1,304 -1,963 1,004 850 -
NP 9,986 15,930 29,851 10,631 6,960 8,037 4,100 81.32%
-
NP to SH 9,986 15,930 29,851 10,631 6,960 7,346 3,530 100.40%
-
Tax Rate 26.61% 21.69% 8.32% 10.93% 22.00% -14.28% -26.15% -
Total Cost 18,069 15,044 -4,822 13,127 11,950 10,937 10,648 42.40%
-
Net Worth 173,949 161,890 147,968 112,563 85,473 81,622 0 -
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - 6,475 - - - - - -
Div Payout % - 40.65% - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 173,949 161,890 147,968 112,563 85,473 81,622 0 -
NOSH 644,258 647,560 643,340 625,352 407,017 408,111 401,136 37.26%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 35.59% 51.43% 119.27% 44.75% 36.81% 42.36% 27.80% -
ROE 5.74% 9.84% 20.17% 9.44% 8.14% 9.00% 0.00% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 4.35 4.78 3.89 3.80 4.65 4.65 3.68 11.83%
EPS 1.55 2.46 4.64 1.70 1.71 1.37 0.66 76.95%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.25 0.23 0.18 0.21 0.20 0.00 -
Adjusted Per Share Value based on latest NOSH - 625,352
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 1.89 2.09 1.69 1.60 1.28 1.28 0.99 54.07%
EPS 0.67 1.07 2.01 0.72 0.47 0.50 0.24 98.63%
DPS 0.00 0.44 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1173 0.1092 0.0998 0.0759 0.0577 0.0551 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.65 0.46 0.27 0.20 0.23 0.15 0.15 -
P/RPS 14.93 9.62 6.94 5.26 4.95 3.23 4.08 138.02%
P/EPS 41.94 18.70 5.82 11.76 13.45 8.33 17.05 82.52%
EY 2.38 5.35 17.19 8.50 7.43 12.00 5.87 -45.31%
DY 0.00 2.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.41 1.84 1.17 1.11 1.10 0.75 0.00 -
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 17/08/07 22/05/07 28/02/07 29/11/06 28/08/06 19/05/06 24/02/06 -
Price 0.47 0.57 0.38 0.23 0.21 0.24 0.15 -
P/RPS 10.79 11.92 9.77 6.05 4.52 5.16 4.08 91.57%
P/EPS 30.32 23.17 8.19 13.53 12.28 13.33 17.05 46.93%
EY 3.30 4.32 12.21 7.39 8.14 7.50 5.87 -31.95%
DY 0.00 1.75 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 2.28 1.65 1.28 1.00 1.20 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