[RCECAP] YoY Annualized Quarter Result on 30-Jun-2003 [#1]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
19-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 5786.55%
YoY- 9245.03%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 75,640 44,100 53,216 49,932 40,072 41,140 32,052 15.37%
PBT 35,692 32,408 21,284 65,772 404 1,760 1,632 67.18%
Tax -7,852 -10,956 -8,780 -3,220 -404 -1,700 -1,476 32.10%
NP 27,840 21,452 12,504 62,552 0 60 156 137.18%
-
NP to SH 27,840 18,800 12,504 62,552 -684 60 156 137.18%
-
Tax Rate 22.00% 33.81% 41.25% 4.90% 100.00% 96.59% 90.44% -
Total Cost 47,800 22,648 40,712 -12,620 40,072 41,080 31,896 6.97%
-
Net Worth 85,473 44,188 48,092 38,469 21,932 21,562 19,871 27.51%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 85,473 44,188 48,092 38,469 21,932 21,562 19,871 27.51%
NOSH 407,017 401,709 400,769 18,674 18,586 18,750 18,571 67.24%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 36.81% 48.64% 23.50% 125.27% 0.00% 0.15% 0.49% -
ROE 32.57% 42.55% 26.00% 162.60% -3.12% 0.28% 0.79% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 18.58 10.98 13.28 267.38 215.59 219.41 172.59 -31.01%
EPS 6.84 4.68 3.12 334.96 -3.68 0.32 0.84 41.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.11 0.12 2.06 1.18 1.15 1.07 -23.75%
Adjusted Per Share Value based on latest NOSH - 18,674
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 5.10 2.98 3.59 3.37 2.70 2.78 2.16 15.38%
EPS 1.88 1.27 0.84 4.22 -0.05 0.00 0.01 139.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0577 0.0298 0.0324 0.026 0.0148 0.0145 0.0134 27.53%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.23 0.17 0.18 0.07 0.08 0.09 0.22 -
P/RPS 1.24 1.55 1.36 0.03 0.04 0.04 0.13 45.60%
P/EPS 3.36 3.63 5.77 0.02 -2.17 28.13 26.19 -28.97%
EY 29.74 27.53 17.33 4,785.14 -46.00 3.56 3.82 40.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.55 1.50 0.03 0.07 0.08 0.21 31.76%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 25/08/05 26/08/04 19/08/03 22/08/02 24/08/01 19/09/00 -
Price 0.21 0.15 0.17 0.08 0.09 0.13 0.14 -
P/RPS 1.13 1.37 1.28 0.03 0.04 0.06 0.08 55.44%
P/EPS 3.07 3.21 5.45 0.02 -2.45 40.63 16.67 -24.56%
EY 32.57 31.20 18.35 4,187.00 -40.89 2.46 6.00 32.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.36 1.42 0.04 0.08 0.11 0.13 40.47%

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