[RCECAP] YoY Annualized Quarter Result on 30-Sep-2004 [#2]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 11.92%
YoY- -58.18%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 125,108 85,336 47,590 41,338 50,288 43,046 43,656 19.17%
PBT 59,200 41,716 26,458 23,432 36,390 1,794 2,414 70.40%
Tax -13,328 -6,534 -6,102 -9,438 -2,926 -1,662 -2,342 33.59%
NP 45,872 35,182 20,356 13,994 33,464 132 72 193.19%
-
NP to SH 45,872 35,182 17,830 13,994 33,464 132 72 193.19%
-
Tax Rate 22.51% 15.66% 23.06% 40.28% 8.04% 92.64% 97.02% -
Total Cost 79,236 50,154 27,234 27,344 16,824 42,914 43,584 10.47%
-
Net Worth 180,903 112,682 0 52,276 39,589 22,440 21,789 42.27%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 180,903 112,682 0 52,276 39,589 22,440 21,789 42.27%
NOSH 646,084 626,014 401,576 402,126 18,674 18,857 18,947 80.02%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 36.67% 41.23% 42.77% 33.85% 66.54% 0.31% 0.16% -
ROE 25.36% 31.22% 0.00% 26.77% 84.53% 0.59% 0.33% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 19.36 13.63 11.85 10.28 269.29 228.27 230.41 -33.80%
EPS 7.10 5.62 3.34 3.48 179.20 0.70 0.38 62.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.18 0.00 0.13 2.12 1.19 1.15 -20.97%
Adjusted Per Share Value based on latest NOSH - 403,229
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 8.44 5.76 3.21 2.79 3.39 2.90 2.95 19.13%
EPS 3.09 2.37 1.20 0.94 2.26 0.01 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.122 0.076 0.00 0.0353 0.0267 0.0151 0.0147 42.26%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.61 0.20 0.17 0.14 0.08 0.07 0.09 -
P/RPS 3.15 1.47 1.43 1.36 0.03 0.03 0.04 106.96%
P/EPS 8.59 3.56 3.83 4.02 0.04 10.00 23.68 -15.54%
EY 11.64 28.10 26.12 24.86 2,240.00 10.00 4.22 18.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 1.11 0.00 1.08 0.04 0.06 0.08 73.42%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 23/11/07 29/11/06 21/11/05 25/11/04 21/11/03 08/11/02 29/11/01 -
Price 0.57 0.23 0.15 0.17 0.10 0.08 0.12 -
P/RPS 2.94 1.69 1.27 1.65 0.04 0.04 0.05 97.13%
P/EPS 8.03 4.09 3.38 4.89 0.06 11.43 31.58 -20.39%
EY 12.46 24.43 29.60 20.47 1,792.00 8.75 3.17 25.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 1.28 0.00 1.31 0.05 0.07 0.10 65.26%

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