[RCECAP] QoQ Quarter Result on 31-Dec-2005 [#3]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- -16.25%
YoY- 50.09%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 23,758 18,910 18,974 14,748 12,770 11,025 12,642 52.22%
PBT 11,935 8,923 7,033 3,250 5,127 8,102 2,892 157.06%
Tax -1,304 -1,963 1,004 850 -312 -2,739 2,647 -
NP 10,631 6,960 8,037 4,100 4,815 5,363 5,539 54.37%
-
NP to SH 10,631 6,960 7,346 3,530 4,215 4,700 5,539 54.37%
-
Tax Rate 10.93% 22.00% -14.28% -26.15% 6.09% 33.81% -91.53% -
Total Cost 13,127 11,950 10,937 10,648 7,955 5,662 7,103 50.54%
-
Net Worth 112,563 85,473 81,622 0 0 44,188 40,202 98.53%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 112,563 85,473 81,622 0 0 44,188 40,202 98.53%
NOSH 625,352 407,017 408,111 401,136 401,428 401,709 402,028 34.21%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 44.75% 36.81% 42.36% 27.80% 37.71% 48.64% 43.81% -
ROE 9.44% 8.14% 9.00% 0.00% 0.00% 10.64% 13.78% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 3.80 4.65 4.65 3.68 3.18 2.74 3.14 13.54%
EPS 1.70 1.71 1.37 0.66 0.79 1.17 1.38 14.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.21 0.20 0.00 0.00 0.11 0.10 47.91%
Adjusted Per Share Value based on latest NOSH - 401,136
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 1.60 1.27 1.28 0.99 0.86 0.74 0.85 52.39%
EPS 0.72 0.47 0.49 0.24 0.28 0.32 0.37 55.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0758 0.0576 0.055 0.00 0.00 0.0298 0.0271 98.39%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.20 0.23 0.15 0.15 0.17 0.17 0.15 -
P/RPS 5.26 4.95 3.23 4.08 5.34 6.19 4.77 6.72%
P/EPS 11.76 13.45 8.33 17.05 16.19 14.53 10.89 5.25%
EY 8.50 7.43 12.00 5.87 6.18 6.88 9.19 -5.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.10 0.75 0.00 0.00 1.55 1.50 -18.17%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 28/08/06 19/05/06 24/02/06 21/11/05 25/08/05 25/05/05 -
Price 0.23 0.21 0.24 0.15 0.15 0.15 0.14 -
P/RPS 6.05 4.52 5.16 4.08 4.72 5.47 4.45 22.70%
P/EPS 13.53 12.28 13.33 17.05 14.29 12.82 10.16 21.02%
EY 7.39 8.14 7.50 5.87 7.00 7.80 9.84 -17.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.00 1.20 0.00 0.00 1.36 1.40 -5.79%

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