[REKATECH] YoY Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[REKATECH] REKATECH CAPITAL BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 1.8%
YoY- 35.37%
Quarter Report
Latest QR
Upcoming QR
REKATECH's Result
REKATECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 9,116 10,641 10,539 10,045 8,576 7,204 648 55.30%
PBT 5,751 6,011 4,292 5,512 4,429 3,893 -14,081 -
Tax -2,089 -1,763 -50 80 -298 -51 0 -
NP 3,662 4,248 4,242 5,592 4,131 3,842 -14,081 -
-
NP to SH 3,662 4,248 4,242 5,592 4,131 3,842 -14,081 -
-
Tax Rate 36.32% 29.33% 1.16% -1.45% 6.73% 1.31% - -
Total Cost 5,454 6,393 6,297 4,453 4,445 3,362 14,729 -15.24%
-
Net Worth 63,621 50,878 42,935 17,067 7,041 2,357 -2,351 -
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 63,621 50,878 42,935 17,067 7,041 2,357 -2,351 -
NOSH 219,385 188,437 171,740 100,394 234,715 235,705 235,161 -1.14%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 40.17% 39.92% 40.25% 55.67% 48.17% 53.33% -2,172.99% -
ROE 5.76% 8.35% 9.88% 32.76% 58.67% 163.00% 0.00% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 4.16 5.65 6.14 10.01 3.65 3.06 0.28 56.72%
EPS 1.73 2.25 2.47 5.57 1.76 1.63 -5.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.27 0.25 0.17 0.03 0.01 -0.01 -
Adjusted Per Share Value based on latest NOSH - 141,538
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 1.54 1.80 1.78 1.70 1.45 1.22 0.11 55.18%
EPS 0.62 0.72 0.72 0.94 0.70 0.65 -2.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1075 0.0859 0.0725 0.0288 0.0119 0.004 -0.004 -
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.215 0.35 0.48 0.515 0.065 0.04 0.03 -
P/RPS 5.17 6.20 7.82 5.15 1.78 1.31 10.89 -11.66%
P/EPS 12.88 15.53 19.43 9.25 3.69 2.45 -0.50 -
EY 7.76 6.44 5.15 10.82 27.08 40.75 -199.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.30 1.92 3.03 2.17 4.00 0.00 -
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 28/02/17 24/02/16 27/02/15 26/02/14 19/02/13 22/02/12 -
Price 0.19 0.35 0.455 0.50 0.065 0.045 0.04 -
P/RPS 4.57 6.20 7.41 5.00 1.78 1.47 14.52 -17.51%
P/EPS 11.38 15.53 18.42 8.98 3.69 2.76 -0.67 -
EY 8.79 6.44 5.43 11.14 27.08 36.22 -149.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 1.30 1.82 2.94 2.17 4.50 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