[RCECAP] YoY Annualized Quarter Result on 30-Sep-2003 [#2]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- -46.5%
YoY- 25251.52%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 85,336 47,590 41,338 50,288 43,046 43,656 35,912 15.51%
PBT 41,716 26,458 23,432 36,390 1,794 2,414 3,554 50.72%
Tax -6,534 -6,102 -9,438 -2,926 -1,662 -2,342 -1,934 22.48%
NP 35,182 20,356 13,994 33,464 132 72 1,620 66.99%
-
NP to SH 35,182 17,830 13,994 33,464 132 72 1,620 66.99%
-
Tax Rate 15.66% 23.06% 40.28% 8.04% 92.64% 97.02% 54.42% -
Total Cost 50,154 27,234 27,344 16,824 42,914 43,584 34,292 6.53%
-
Net Worth 112,682 0 52,276 39,589 22,440 21,789 20,903 32.39%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 112,682 0 52,276 39,589 22,440 21,789 20,903 32.39%
NOSH 626,014 401,576 402,126 18,674 18,857 18,947 18,663 79.53%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 41.23% 42.77% 33.85% 66.54% 0.31% 0.16% 4.51% -
ROE 31.22% 0.00% 26.77% 84.53% 0.59% 0.33% 7.75% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 13.63 11.85 10.28 269.29 228.27 230.41 192.42 -35.66%
EPS 5.62 3.34 3.48 179.20 0.70 0.38 8.68 -6.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.00 0.13 2.12 1.19 1.15 1.12 -26.25%
Adjusted Per Share Value based on latest NOSH - 18,668
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 5.75 3.21 2.78 3.39 2.90 2.94 2.42 15.50%
EPS 2.37 1.20 0.94 2.25 0.01 0.00 0.11 66.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0759 0.00 0.0352 0.0267 0.0151 0.0147 0.0141 32.36%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.20 0.17 0.14 0.08 0.07 0.09 0.12 -
P/RPS 1.47 1.43 1.36 0.03 0.03 0.04 0.06 70.38%
P/EPS 3.56 3.83 4.02 0.04 10.00 23.68 1.38 17.10%
EY 28.10 26.12 24.86 2,240.00 10.00 4.22 72.33 -14.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.00 1.08 0.04 0.06 0.08 0.11 46.97%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 21/11/05 25/11/04 21/11/03 08/11/02 29/11/01 23/11/00 -
Price 0.23 0.15 0.17 0.10 0.08 0.12 0.13 -
P/RPS 1.69 1.27 1.65 0.04 0.04 0.05 0.07 69.96%
P/EPS 4.09 3.38 4.89 0.06 11.43 31.58 1.50 18.18%
EY 24.43 29.60 20.47 1,792.00 8.75 3.17 66.77 -15.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.00 1.31 0.05 0.07 0.10 0.12 48.34%

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