[RCECAP] QoQ Quarter Result on 31-Dec-2003 [#3]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 190.04%
YoY- 793.8%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 7,365 13,304 16,328 13,161 12,661 12,483 11,114 -23.93%
PBT 6,395 5,321 5,930 5,000 1,752 16,443 -1,554 -
Tax -2,524 -2,195 -3,914 -1,827 -658 -805 33 -
NP 3,871 3,126 2,016 3,173 1,094 15,638 -1,521 -
-
NP to SH 3,871 3,126 2,016 3,173 1,094 15,638 -1,521 -
-
Tax Rate 39.47% 41.25% 66.00% 36.54% 37.56% 4.90% - -
Total Cost 3,494 10,178 14,312 9,988 11,567 -3,155 12,635 -57.45%
-
Net Worth 52,419 48,092 40,177 42,976 39,578 38,469 21,285 82.06%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 52,419 48,092 40,177 42,976 39,578 38,469 21,285 82.06%
NOSH 403,229 400,769 40,151 40,164 18,668 18,674 18,671 671.18%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 52.56% 23.50% 12.35% 24.11% 8.64% 125.27% -13.69% -
ROE 7.38% 6.50% 5.02% 7.38% 2.76% 40.65% -7.15% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 1.83 3.32 40.64 32.77 67.82 66.85 59.52 -90.12%
EPS 0.96 0.78 0.50 7.90 5.86 83.74 -3.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.12 1.00 1.07 2.12 2.06 1.14 -76.39%
Adjusted Per Share Value based on latest NOSH - 40,164
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 0.50 0.90 1.10 0.89 0.85 0.84 0.75 -23.62%
EPS 0.26 0.21 0.14 0.21 0.07 1.06 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0354 0.0324 0.0271 0.029 0.0267 0.026 0.0144 81.85%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.14 0.18 0.17 0.09 0.08 0.07 0.06 -
P/RPS 7.66 5.42 0.42 0.27 0.12 0.10 0.10 1689.45%
P/EPS 14.58 23.08 3.39 1.14 1.37 0.08 -0.74 -
EY 6.86 4.33 29.52 87.78 73.25 1,196.29 -135.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.50 0.17 0.08 0.04 0.03 0.05 671.26%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 26/08/04 31/05/04 24/02/04 21/11/03 19/08/03 27/05/03 -
Price 0.17 0.17 1.76 0.09 0.10 0.08 0.07 -
P/RPS 9.31 5.12 4.33 0.27 0.15 0.12 0.12 1704.69%
P/EPS 17.71 21.79 35.08 1.14 1.71 0.10 -0.86 -
EY 5.65 4.59 2.85 87.78 58.60 1,046.75 -116.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.42 1.76 0.08 0.05 0.04 0.06 676.79%

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