[RCECAP] YoY Annualized Quarter Result on 30-Jun-2006 [#1]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- 40.67%
YoY- 48.09%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 267,932 188,452 112,220 75,640 44,100 53,216 49,932 32.28%
PBT 99,836 68,296 54,424 35,692 32,408 21,284 65,772 7.19%
Tax -25,704 -14,008 -14,480 -7,852 -10,956 -8,780 -3,220 41.32%
NP 74,132 54,288 39,944 27,840 21,452 12,504 62,552 2.86%
-
NP to SH 74,132 54,288 39,944 27,840 18,800 12,504 62,552 2.86%
-
Tax Rate 25.75% 20.51% 26.61% 22.00% 33.81% 41.25% 4.90% -
Total Cost 193,800 134,164 72,276 47,800 22,648 40,712 -12,620 -
-
Net Worth 319,534 248,701 173,949 85,473 44,188 48,092 38,469 42.26%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 319,534 248,701 173,949 85,473 44,188 48,092 38,469 42.26%
NOSH 710,076 710,575 644,258 407,017 401,709 400,769 18,674 83.27%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 27.67% 28.81% 35.59% 36.81% 48.64% 23.50% 125.27% -
ROE 23.20% 21.83% 22.96% 32.57% 42.55% 26.00% 162.60% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 37.73 26.52 17.42 18.58 10.98 13.28 267.38 -27.82%
EPS 10.44 7.64 6.20 6.84 4.68 3.12 334.96 -43.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.35 0.27 0.21 0.11 0.12 2.06 -22.37%
Adjusted Per Share Value based on latest NOSH - 407,017
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 18.08 12.71 7.57 5.10 2.98 3.59 3.37 32.27%
EPS 5.00 3.66 2.70 1.88 1.27 0.84 4.22 2.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2156 0.1678 0.1174 0.0577 0.0298 0.0324 0.026 42.22%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.39 0.34 0.65 0.23 0.17 0.18 0.07 -
P/RPS 1.03 1.28 3.73 1.24 1.55 1.36 0.03 80.18%
P/EPS 3.74 4.45 10.48 3.36 3.63 5.77 0.02 138.94%
EY 26.77 22.47 9.54 29.74 27.53 17.33 4,785.14 -57.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.97 2.41 1.10 1.55 1.50 0.03 75.19%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 07/08/09 27/08/08 17/08/07 28/08/06 25/08/05 26/08/04 19/08/03 -
Price 0.43 0.31 0.47 0.21 0.15 0.17 0.08 -
P/RPS 1.14 1.17 2.70 1.13 1.37 1.28 0.03 83.25%
P/EPS 4.12 4.06 7.58 3.07 3.21 5.45 0.02 142.82%
EY 24.28 24.65 13.19 32.57 31.20 18.35 4,187.00 -57.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.89 1.74 1.00 1.36 1.42 0.04 69.75%

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