[RCECAP] QoQ TTM Result on 30-Sep-2003 [#2]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 5.83%
YoY- 3762.53%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 55,454 54,633 49,419 48,494 47,338 44,873 44,505 15.80%
PBT 18,003 29,125 21,641 17,669 16,713 371 1,648 393.05%
Tax -8,594 -7,204 -3,257 -2,103 -2,004 -1,536 -1,470 224.87%
NP 9,409 21,921 18,384 15,566 14,709 -1,165 178 1311.88%
-
NP to SH 9,409 21,921 18,384 15,566 14,709 -1,165 178 1311.88%
-
Tax Rate 47.74% 24.73% 15.05% 11.90% 11.99% 414.02% 89.20% -
Total Cost 46,045 32,712 31,035 32,928 32,629 46,038 44,327 2.56%
-
Net Worth 48,092 40,177 40,164 37,337 37,348 21,285 18,684 87.92%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 48,092 40,177 40,164 37,337 37,348 21,285 18,684 87.92%
NOSH 400,769 40,151 40,164 18,668 18,674 18,671 18,684 673.44%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 16.97% 40.12% 37.20% 32.10% 31.07% -2.60% 0.40% -
ROE 19.56% 54.56% 45.77% 41.69% 39.38% -5.47% 0.95% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 13.84 135.98 123.04 259.76 253.49 240.33 238.20 -85.02%
EPS 2.35 54.56 45.77 83.38 78.77 -6.24 0.95 83.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 1.00 1.00 2.00 2.00 1.14 1.00 -75.70%
Adjusted Per Share Value based on latest NOSH - 18,668
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 3.74 3.69 3.33 3.27 3.19 3.03 3.00 15.84%
EPS 0.63 1.48 1.24 1.05 0.99 -0.08 0.01 1487.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0324 0.0271 0.0271 0.0252 0.0252 0.0144 0.0126 87.80%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.18 0.17 0.09 0.08 0.07 0.06 0.07 -
P/RPS 1.30 0.13 0.07 0.03 0.03 0.02 0.03 1136.55%
P/EPS 7.67 0.31 0.20 0.10 0.09 -0.96 7.35 2.88%
EY 13.04 320.95 508.57 1,042.24 1,125.22 -103.99 13.61 -2.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 0.17 0.09 0.04 0.04 0.05 0.07 672.92%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 31/05/04 24/02/04 21/11/03 19/08/03 27/05/03 26/02/03 -
Price 0.17 1.76 0.09 0.10 0.08 0.07 0.06 -
P/RPS 1.23 1.29 0.07 0.04 0.03 0.03 0.03 1091.71%
P/EPS 7.24 3.23 0.20 0.12 0.10 -1.12 6.30 9.72%
EY 13.81 31.00 508.57 833.79 984.57 -89.14 15.88 -8.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.76 0.09 0.05 0.04 0.06 0.06 725.90%

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