[RCECAP] YoY Annualized Quarter Result on 30-Jun-2011 [#1]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
09-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- 27.48%
YoY- 40.57%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 121,644 153,496 191,960 243,028 235,536 267,932 188,452 -7.03%
PBT 34,704 -138,868 71,156 159,240 134,960 99,836 68,296 -10.66%
Tax -7,200 27,744 -17,804 -26,336 -40,416 -25,704 -14,008 -10.49%
NP 27,504 -111,124 53,352 132,904 94,544 74,132 54,288 -10.70%
-
NP to SH 27,504 -111,124 53,352 132,904 94,544 74,132 54,288 -10.70%
-
Tax Rate 20.75% - 25.02% 16.54% 29.95% 25.75% 20.51% -
Total Cost 94,140 264,620 138,608 110,124 140,992 193,800 134,164 -5.73%
-
Net Worth 641,759 632,984 0 476,890 383,498 319,534 248,701 17.10%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 641,759 632,984 0 476,890 383,498 319,534 248,701 17.10%
NOSH 1,145,999 1,172,194 784,588 781,788 782,649 710,076 710,575 8.28%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 22.61% -72.40% 27.79% 54.69% 40.14% 27.67% 28.81% -
ROE 4.29% -17.56% 0.00% 27.87% 24.65% 23.20% 21.83% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 10.61 13.09 24.47 31.09 30.09 37.73 26.52 -14.15%
EPS 2.40 -9.48 4.56 17.00 12.08 10.44 7.64 -17.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.54 0.00 0.61 0.49 0.45 0.35 8.14%
Adjusted Per Share Value based on latest NOSH - 781,788
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 8.21 10.36 12.95 16.40 15.89 18.08 12.71 -7.02%
EPS 1.86 -7.50 3.60 8.97 6.38 5.00 3.66 -10.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.433 0.4271 0.00 0.3218 0.2587 0.2156 0.1678 17.10%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.335 0.27 0.31 0.35 0.41 0.39 0.34 -
P/RPS 3.16 2.06 1.27 1.13 1.36 1.03 1.28 16.24%
P/EPS 13.96 -2.85 4.56 2.06 3.39 3.74 4.45 20.98%
EY 7.16 -35.11 21.94 48.57 29.46 26.77 22.47 -17.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.50 0.00 0.57 0.84 0.87 0.97 -7.69%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 11/08/14 06/08/13 13/08/12 09/08/11 13/08/10 07/08/09 27/08/08 -
Price 0.345 0.29 0.32 0.30 0.42 0.43 0.31 -
P/RPS 3.25 2.21 1.31 0.97 1.40 1.14 1.17 18.55%
P/EPS 14.37 -3.06 4.71 1.76 3.48 4.12 4.06 23.43%
EY 6.96 -32.69 21.25 56.67 28.76 24.28 24.65 -18.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.54 0.00 0.49 0.86 0.96 0.89 -5.84%

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