[RCECAP] QoQ TTM Result on 31-Mar-2004 [#4]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 19.24%
YoY- 1981.63%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 48,282 50,158 55,454 54,633 49,419 48,494 47,338 1.31%
PBT 21,950 22,646 18,003 29,125 21,641 17,669 16,713 19.82%
Tax -10,585 -10,460 -8,594 -7,204 -3,257 -2,103 -2,004 201.76%
NP 11,365 12,186 9,409 21,921 18,384 15,566 14,709 -15.73%
-
NP to SH 11,365 12,186 9,409 21,921 18,384 15,566 14,709 -15.73%
-
Tax Rate 48.22% 46.19% 47.74% 24.73% 15.05% 11.90% 11.99% -
Total Cost 36,917 37,972 46,045 32,712 31,035 32,928 32,629 8.53%
-
Net Worth 35,877 52,419 48,092 40,177 40,164 37,337 37,348 -2.63%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 35,877 52,419 48,092 40,177 40,164 37,337 37,348 -2.63%
NOSH 398,644 403,229 400,769 40,151 40,164 18,668 18,674 662.43%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 23.54% 24.30% 16.97% 40.12% 37.20% 32.10% 31.07% -
ROE 31.68% 23.25% 19.56% 54.56% 45.77% 41.69% 39.38% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 12.11 12.44 13.84 135.98 123.04 259.76 253.49 -86.71%
EPS 2.85 3.02 2.35 54.56 45.77 83.38 78.77 -88.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.13 0.12 1.00 1.00 2.00 2.00 -87.22%
Adjusted Per Share Value based on latest NOSH - 40,151
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 3.26 3.38 3.74 3.69 3.33 3.27 3.19 1.45%
EPS 0.77 0.82 0.63 1.48 1.24 1.05 0.99 -15.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0242 0.0354 0.0324 0.0271 0.0271 0.0252 0.0252 -2.65%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.17 0.14 0.18 0.17 0.09 0.08 0.07 -
P/RPS 1.40 1.13 1.30 0.13 0.07 0.03 0.03 1181.19%
P/EPS 5.96 4.63 7.67 0.31 0.20 0.10 0.09 1516.15%
EY 16.77 21.59 13.04 320.95 508.57 1,042.24 1,125.22 -93.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.08 1.50 0.17 0.09 0.04 0.04 1191.79%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 24/02/05 25/11/04 26/08/04 31/05/04 24/02/04 21/11/03 19/08/03 -
Price 0.17 0.17 0.17 1.76 0.09 0.10 0.08 -
P/RPS 1.40 1.37 1.23 1.29 0.07 0.04 0.03 1181.19%
P/EPS 5.96 5.63 7.24 3.23 0.20 0.12 0.10 1407.01%
EY 16.77 17.78 13.81 31.00 508.57 833.79 984.57 -93.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.31 1.42 1.76 0.09 0.05 0.04 1191.79%

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