[RCECAP] QoQ TTM Result on 31-Mar-2003 [#4]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- -754.49%
YoY- -365.98%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 49,419 48,494 47,338 44,873 44,505 43,966 44,004 8.02%
PBT 21,641 17,669 16,713 371 1,648 1,835 1,806 421.28%
Tax -3,257 -2,103 -2,004 -1,536 -1,470 -1,432 -1,619 59.15%
NP 18,384 15,566 14,709 -1,165 178 403 187 2012.36%
-
NP to SH 18,384 15,566 14,709 -1,165 178 403 187 2012.36%
-
Tax Rate 15.05% 11.90% 11.99% 414.02% 89.20% 78.04% 89.65% -
Total Cost 31,035 32,928 32,629 46,038 44,327 43,563 43,817 -20.49%
-
Net Worth 40,164 37,337 37,348 21,285 18,684 22,207 21,932 49.51%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 40,164 37,337 37,348 21,285 18,684 22,207 21,932 49.51%
NOSH 40,164 18,668 18,674 18,671 18,684 18,661 18,586 66.91%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 37.20% 32.10% 31.07% -2.60% 0.40% 0.92% 0.42% -
ROE 45.77% 41.69% 39.38% -5.47% 0.95% 1.81% 0.85% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 123.04 259.76 253.49 240.33 238.20 235.60 236.75 -35.28%
EPS 45.77 83.38 78.77 -6.24 0.95 2.16 1.01 1162.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 2.00 2.00 1.14 1.00 1.19 1.18 -10.42%
Adjusted Per Share Value based on latest NOSH - 18,671
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 3.33 3.27 3.19 3.03 3.00 2.97 2.97 7.90%
EPS 1.24 1.05 0.99 -0.08 0.01 0.03 0.01 2364.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0271 0.0252 0.0252 0.0144 0.0126 0.015 0.0148 49.50%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.09 0.08 0.07 0.06 0.07 0.07 0.08 -
P/RPS 0.07 0.03 0.03 0.02 0.03 0.03 0.03 75.64%
P/EPS 0.20 0.10 0.09 -0.96 7.35 3.24 7.95 -91.35%
EY 508.57 1,042.24 1,125.22 -103.99 13.61 30.85 12.58 1070.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.04 0.04 0.05 0.07 0.06 0.07 18.18%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 24/02/04 21/11/03 19/08/03 27/05/03 26/02/03 08/11/02 22/08/02 -
Price 0.09 0.10 0.08 0.07 0.06 0.08 0.09 -
P/RPS 0.07 0.04 0.03 0.03 0.03 0.03 0.04 45.07%
P/EPS 0.20 0.12 0.10 -1.12 6.30 3.70 8.95 -92.01%
EY 508.57 833.79 984.57 -89.14 15.88 26.99 11.18 1165.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.05 0.04 0.06 0.06 0.07 0.08 8.14%

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