[RCECAP] YoY Annualized Quarter Result on 30-Sep-2005 [#2]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
21-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- -5.16%
YoY- 27.41%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 203,480 125,108 85,336 47,590 41,338 50,288 43,046 29.51%
PBT 73,214 59,200 41,716 26,458 23,432 36,390 1,794 85.44%
Tax -13,510 -13,328 -6,534 -6,102 -9,438 -2,926 -1,662 41.75%
NP 59,704 45,872 35,182 20,356 13,994 33,464 132 176.80%
-
NP to SH 59,704 45,872 35,182 17,830 13,994 33,464 132 176.80%
-
Tax Rate 18.45% 22.51% 15.66% 23.06% 40.28% 8.04% 92.64% -
Total Cost 143,776 79,236 50,154 27,234 27,344 16,824 42,914 22.30%
-
Net Worth 262,357 180,903 112,682 0 52,276 39,589 22,440 50.59%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 262,357 180,903 112,682 0 52,276 39,589 22,440 50.59%
NOSH 709,073 646,084 626,014 401,576 402,126 18,674 18,857 82.93%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 29.34% 36.67% 41.23% 42.77% 33.85% 66.54% 0.31% -
ROE 22.76% 25.36% 31.22% 0.00% 26.77% 84.53% 0.59% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 28.70 19.36 13.63 11.85 10.28 269.29 228.27 -29.19%
EPS 8.42 7.10 5.62 3.34 3.48 179.20 0.70 51.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.28 0.18 0.00 0.13 2.12 1.19 -17.67%
Adjusted Per Share Value based on latest NOSH - 401,428
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 13.73 8.44 5.76 3.21 2.79 3.39 2.90 29.55%
EPS 4.03 3.09 2.37 1.20 0.94 2.26 0.01 171.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.177 0.122 0.076 0.00 0.0353 0.0267 0.0151 50.66%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.27 0.61 0.20 0.17 0.14 0.08 0.07 -
P/RPS 0.94 3.15 1.47 1.43 1.36 0.03 0.03 77.46%
P/EPS 3.21 8.59 3.56 3.83 4.02 0.04 10.00 -17.23%
EY 31.19 11.64 28.10 26.12 24.86 2,240.00 10.00 20.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 2.18 1.11 0.00 1.08 0.04 0.06 51.59%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 07/11/08 23/11/07 29/11/06 21/11/05 25/11/04 21/11/03 08/11/02 -
Price 0.24 0.57 0.23 0.15 0.17 0.10 0.08 -
P/RPS 0.84 2.94 1.69 1.27 1.65 0.04 0.04 66.02%
P/EPS 2.85 8.03 4.09 3.38 4.89 0.06 11.43 -20.64%
EY 35.08 12.46 24.43 29.60 20.47 1,792.00 8.75 26.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 2.04 1.28 0.00 1.31 0.05 0.07 44.92%

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