[RCECAP] QoQ TTM Result on 30-Jun-2006 [#1]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- 11.42%
YoY- 33.95%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 98,671 86,671 76,390 65,402 57,517 51,185 47,722 62.37%
PBT 73,760 60,450 31,141 24,333 23,512 19,371 20,425 135.56%
Tax -10,388 -4,971 -1,413 -421 -1,197 446 -2,356 169.13%
NP 63,372 55,479 29,728 23,912 22,315 19,817 18,069 131.01%
-
NP to SH 63,372 54,788 28,467 22,051 19,791 17,984 16,806 142.45%
-
Tax Rate 14.08% 8.22% 4.54% 1.73% 5.09% -2.30% 11.53% -
Total Cost 35,299 31,192 46,662 41,490 35,202 31,368 29,653 12.33%
-
Net Worth 161,890 147,968 112,563 0 81,622 0 0 -
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 6,475 - - - - - - -
Div Payout % 10.22% - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 161,890 147,968 112,563 0 81,622 0 0 -
NOSH 647,560 643,340 625,352 407,017 408,111 401,136 401,428 37.58%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 64.23% 64.01% 38.92% 36.56% 38.80% 38.72% 37.86% -
ROE 39.15% 37.03% 25.29% 0.00% 24.25% 0.00% 0.00% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 15.24 13.47 12.22 16.07 14.09 12.76 11.89 18.01%
EPS 9.79 8.52 4.55 5.42 4.85 4.48 4.19 76.17%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.23 0.18 0.00 0.20 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 407,017
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 6.66 5.85 5.15 4.41 3.88 3.45 3.22 62.40%
EPS 4.28 3.70 1.92 1.49 1.34 1.21 1.13 143.18%
DPS 0.44 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1092 0.0998 0.0759 0.00 0.0551 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.46 0.27 0.20 0.23 0.15 0.15 0.17 -
P/RPS 3.02 2.00 1.64 1.43 1.06 1.18 1.43 64.68%
P/EPS 4.70 3.17 4.39 4.25 3.09 3.35 4.06 10.26%
EY 21.27 31.54 22.76 23.56 32.33 29.89 24.63 -9.32%
DY 2.17 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 1.17 1.11 0.00 0.75 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 22/05/07 28/02/07 29/11/06 28/08/06 19/05/06 24/02/06 21/11/05 -
Price 0.57 0.38 0.23 0.21 0.24 0.15 0.15 -
P/RPS 3.74 2.82 1.88 1.31 1.70 1.18 1.26 106.67%
P/EPS 5.82 4.46 5.05 3.88 4.95 3.35 3.58 38.29%
EY 17.17 22.41 19.79 25.80 20.21 29.89 27.91 -27.68%
DY 1.75 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 1.65 1.28 0.00 1.20 0.00 0.00 -

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