[RCECAP] QoQ TTM Result on 30-Jun-2005 [#1]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- 10.57%
YoY- 74.96%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 57,517 51,185 47,722 42,317 44,596 48,282 50,158 9.56%
PBT 23,512 19,371 20,425 21,693 18,912 21,950 22,646 2.53%
Tax -1,197 446 -2,356 -4,568 -4,024 -10,585 -10,460 -76.46%
NP 22,315 19,817 18,069 17,125 14,888 11,365 12,186 49.73%
-
NP to SH 19,791 17,984 16,806 16,462 14,888 11,365 12,186 38.20%
-
Tax Rate 5.09% -2.30% 11.53% 21.06% 21.28% 48.22% 46.19% -
Total Cost 35,202 31,368 29,653 25,192 29,708 36,917 37,972 -4.92%
-
Net Worth 81,622 0 0 44,188 40,202 35,877 52,419 34.37%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 81,622 0 0 44,188 40,202 35,877 52,419 34.37%
NOSH 408,111 401,136 401,428 401,709 402,028 398,644 403,229 0.80%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 38.80% 38.72% 37.86% 40.47% 33.38% 23.54% 24.30% -
ROE 24.25% 0.00% 0.00% 37.25% 37.03% 31.68% 23.25% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 14.09 12.76 11.89 10.53 11.09 12.11 12.44 8.66%
EPS 4.85 4.48 4.19 4.10 3.70 2.85 3.02 37.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.00 0.00 0.11 0.10 0.09 0.13 33.30%
Adjusted Per Share Value based on latest NOSH - 401,709
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 3.88 3.45 3.22 2.86 3.01 3.26 3.38 9.64%
EPS 1.34 1.21 1.13 1.11 1.00 0.77 0.82 38.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0551 0.00 0.00 0.0298 0.0271 0.0242 0.0354 34.34%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.15 0.15 0.17 0.17 0.15 0.17 0.14 -
P/RPS 1.06 1.18 1.43 1.61 1.35 1.40 1.13 -4.17%
P/EPS 3.09 3.35 4.06 4.15 4.05 5.96 4.63 -23.64%
EY 32.33 29.89 24.63 24.11 24.69 16.77 21.59 30.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.00 0.00 1.55 1.50 1.89 1.08 -21.59%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 19/05/06 24/02/06 21/11/05 25/08/05 25/05/05 24/02/05 25/11/04 -
Price 0.24 0.15 0.15 0.15 0.14 0.17 0.17 -
P/RPS 1.70 1.18 1.26 1.42 1.26 1.40 1.37 15.48%
P/EPS 4.95 3.35 3.58 3.66 3.78 5.96 5.63 -8.23%
EY 20.21 29.89 27.91 27.32 26.45 16.77 17.78 8.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.00 0.00 1.36 1.40 1.89 1.31 -5.68%

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