[RCECAP] QoQ Quarter Result on 31-Dec-2007 [#3]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 16.04%
YoY- -49.66%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 54,627 47,113 36,110 33,274 34,498 28,055 30,974 45.82%
PBT 19,534 17,074 18,837 18,324 15,994 13,606 20,343 -2.66%
Tax -3,253 -3,502 -6,210 -3,297 -3,044 -3,620 -4,413 -18.35%
NP 16,281 13,572 12,627 15,027 12,950 9,986 15,930 1.45%
-
NP to SH 16,281 13,572 12,627 15,027 12,950 9,986 15,930 1.45%
-
Tax Rate 16.65% 20.51% 32.97% 17.99% 19.03% 26.61% 21.69% -
Total Cost 38,346 33,541 23,483 18,247 21,548 18,069 15,044 86.27%
-
Net Worth 263,055 248,701 207,212 194,314 181,300 173,949 161,890 38.09%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - 6,475 - - - 6,475 -
Div Payout % - - 51.28% - - - 40.65% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 263,055 248,701 207,212 194,314 181,300 173,949 161,890 38.09%
NOSH 710,960 710,575 647,538 647,715 647,500 644,258 647,560 6.40%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 29.80% 28.81% 34.97% 45.16% 37.54% 35.59% 51.43% -
ROE 6.19% 5.46% 6.09% 7.73% 7.14% 5.74% 9.84% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 7.68 6.63 5.58 5.14 5.33 4.35 4.78 37.06%
EPS 2.29 1.91 1.95 2.32 2.00 1.55 2.46 -4.64%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 0.37 0.35 0.32 0.30 0.28 0.27 0.25 29.77%
Adjusted Per Share Value based on latest NOSH - 647,715
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 3.69 3.18 2.44 2.25 2.33 1.89 2.09 45.92%
EPS 1.10 0.92 0.85 1.01 0.87 0.67 1.07 1.85%
DPS 0.00 0.00 0.44 0.00 0.00 0.00 0.44 -
NAPS 0.1775 0.1678 0.1398 0.1311 0.1223 0.1174 0.1092 38.12%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.27 0.34 0.35 0.56 0.61 0.65 0.46 -
P/RPS 3.51 5.13 6.28 10.90 11.45 14.93 9.62 -48.84%
P/EPS 11.79 17.80 17.95 24.14 30.50 41.94 18.70 -26.41%
EY 8.48 5.62 5.57 4.14 3.28 2.38 5.35 35.83%
DY 0.00 0.00 2.86 0.00 0.00 0.00 2.17 -
P/NAPS 0.73 0.97 1.09 1.87 2.18 2.41 1.84 -45.91%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 07/11/08 27/08/08 26/05/08 27/02/08 23/11/07 17/08/07 22/05/07 -
Price 0.24 0.31 0.41 0.39 0.57 0.47 0.57 -
P/RPS 3.12 4.68 7.35 7.59 10.70 10.79 11.92 -58.98%
P/EPS 10.48 16.23 21.03 16.81 28.50 30.32 23.17 -40.99%
EY 9.54 6.16 4.76 5.95 3.51 3.30 4.32 69.33%
DY 0.00 0.00 2.44 0.00 0.00 0.00 1.75 -
P/NAPS 0.65 0.89 1.28 1.30 2.04 1.74 2.28 -56.58%

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