[RCECAP] QoQ Quarter Result on 31-Dec-2006 [#3]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 180.79%
YoY- 745.64%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 34,498 28,055 30,974 25,029 23,758 18,910 18,974 48.91%
PBT 15,994 13,606 20,343 32,559 11,935 8,923 7,033 72.84%
Tax -3,044 -3,620 -4,413 -2,708 -1,304 -1,963 1,004 -
NP 12,950 9,986 15,930 29,851 10,631 6,960 8,037 37.40%
-
NP to SH 12,950 9,986 15,930 29,851 10,631 6,960 7,346 45.88%
-
Tax Rate 19.03% 26.61% 21.69% 8.32% 10.93% 22.00% -14.28% -
Total Cost 21,548 18,069 15,044 -4,822 13,127 11,950 10,937 57.09%
-
Net Worth 181,300 173,949 161,890 147,968 112,563 85,473 81,622 70.15%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - 6,475 - - - - -
Div Payout % - - 40.65% - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 181,300 173,949 161,890 147,968 112,563 85,473 81,622 70.15%
NOSH 647,500 644,258 647,560 643,340 625,352 407,017 408,111 35.99%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 37.54% 35.59% 51.43% 119.27% 44.75% 36.81% 42.36% -
ROE 7.14% 5.74% 9.84% 20.17% 9.44% 8.14% 9.00% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 5.33 4.35 4.78 3.89 3.80 4.65 4.65 9.51%
EPS 2.00 1.55 2.46 4.64 1.70 1.71 1.37 28.65%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.27 0.25 0.23 0.18 0.21 0.20 25.12%
Adjusted Per Share Value based on latest NOSH - 643,340
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 2.33 1.89 2.09 1.69 1.60 1.28 1.28 49.02%
EPS 0.87 0.67 1.07 2.01 0.72 0.47 0.50 44.61%
DPS 0.00 0.00 0.44 0.00 0.00 0.00 0.00 -
NAPS 0.1223 0.1173 0.1092 0.0998 0.0759 0.0577 0.0551 70.07%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.61 0.65 0.46 0.27 0.20 0.23 0.15 -
P/RPS 11.45 14.93 9.62 6.94 5.26 4.95 3.23 132.30%
P/EPS 30.50 41.94 18.70 5.82 11.76 13.45 8.33 137.37%
EY 3.28 2.38 5.35 17.19 8.50 7.43 12.00 -57.84%
DY 0.00 0.00 2.17 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 2.41 1.84 1.17 1.11 1.10 0.75 103.53%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 23/11/07 17/08/07 22/05/07 28/02/07 29/11/06 28/08/06 19/05/06 -
Price 0.57 0.47 0.57 0.38 0.23 0.21 0.24 -
P/RPS 10.70 10.79 11.92 9.77 6.05 4.52 5.16 62.54%
P/EPS 28.50 30.32 23.17 8.19 13.53 12.28 13.33 65.88%
EY 3.51 3.30 4.32 12.21 7.39 8.14 7.50 -39.69%
DY 0.00 0.00 1.75 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 1.74 2.28 1.65 1.28 1.00 1.20 42.39%

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