[RCECAP] QoQ TTM Result on 31-Dec-2002 [#3]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- -55.83%
YoY- 17.88%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 48,494 47,338 44,873 44,505 43,966 44,004 44,271 6.25%
PBT 17,669 16,713 371 1,648 1,835 1,806 2,145 307.34%
Tax -2,103 -2,004 -1,536 -1,470 -1,432 -1,619 -1,707 14.90%
NP 15,566 14,709 -1,165 178 403 187 438 978.59%
-
NP to SH 15,566 14,709 -1,165 178 403 187 438 978.59%
-
Tax Rate 11.90% 11.99% 414.02% 89.20% 78.04% 89.65% 79.58% -
Total Cost 32,928 32,629 46,038 44,327 43,563 43,817 43,833 -17.34%
-
Net Worth 37,337 37,348 21,285 18,684 22,207 21,932 22,093 41.83%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 37,337 37,348 21,285 18,684 22,207 21,932 22,093 41.83%
NOSH 18,668 18,674 18,671 18,684 18,661 18,586 18,723 -0.19%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 32.10% 31.07% -2.60% 0.40% 0.92% 0.42% 0.99% -
ROE 41.69% 39.38% -5.47% 0.95% 1.81% 0.85% 1.98% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 259.76 253.49 240.33 238.20 235.60 236.75 236.45 6.46%
EPS 83.38 78.77 -6.24 0.95 2.16 1.01 2.34 980.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 1.14 1.00 1.19 1.18 1.18 42.11%
Adjusted Per Share Value based on latest NOSH - 18,684
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 3.27 3.19 3.02 3.00 2.96 2.96 2.98 6.38%
EPS 1.05 0.99 -0.08 0.01 0.03 0.01 0.03 967.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0252 0.0252 0.0143 0.0126 0.015 0.0148 0.0149 41.90%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.08 0.07 0.06 0.07 0.07 0.08 0.11 -
P/RPS 0.03 0.03 0.02 0.03 0.03 0.03 0.05 -28.84%
P/EPS 0.10 0.09 -0.96 7.35 3.24 7.95 4.70 -92.30%
EY 1,042.24 1,125.22 -103.99 13.61 30.85 12.58 21.27 1235.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.04 0.04 0.05 0.07 0.06 0.07 0.09 -41.73%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 19/08/03 27/05/03 26/02/03 08/11/02 22/08/02 22/05/02 -
Price 0.10 0.08 0.07 0.06 0.08 0.09 0.11 -
P/RPS 0.04 0.03 0.03 0.03 0.03 0.04 0.05 -13.81%
P/EPS 0.12 0.10 -1.12 6.30 3.70 8.95 4.70 -91.30%
EY 833.79 984.57 -89.14 15.88 26.99 11.18 21.27 1051.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 0.04 0.06 0.06 0.07 0.08 0.09 -32.39%

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