[RCECAP] YoY Annualized Quarter Result on 31-Mar-2005 [#4]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- 19.44%
YoY- -32.08%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 131,938 98,671 57,478 44,596 54,633 44,873 44,271 19.94%
PBT 66,761 73,760 23,512 18,912 29,125 371 2,169 76.93%
Tax -16,172 -10,389 -1,197 -4,024 -7,204 -1,471 -1,729 45.10%
NP 50,589 63,371 22,315 14,888 21,921 -1,100 440 120.35%
-
NP to SH 50,589 63,371 19,791 14,888 21,921 -1,100 440 120.35%
-
Tax Rate 24.22% 14.08% 5.09% 21.28% 24.73% 396.50% 79.71% -
Total Cost 81,349 35,300 35,163 29,708 32,712 45,973 43,831 10.84%
-
Net Worth 206,749 158,744 81,444 60,230 4,419 9,717 21,999 45.21%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 6,460 6,349 - - - - - -
Div Payout % 12.77% 10.02% - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 206,749 158,744 81,444 60,230 4,419 9,717 21,999 45.21%
NOSH 646,091 634,979 407,222 401,536 40,151 18,687 18,644 80.46%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 38.34% 64.22% 38.82% 33.38% 40.12% -2.45% 0.99% -
ROE 24.47% 39.92% 24.30% 24.72% 496.01% -11.32% 2.00% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 20.42 15.54 14.11 11.11 135.98 240.12 237.45 -33.53%
EPS 7.83 9.98 3.69 3.71 5.46 -2.74 2.36 22.10%
DPS 1.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.25 0.20 0.15 0.11 0.52 1.18 -19.53%
Adjusted Per Share Value based on latest NOSH - 402,028
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 8.90 6.66 3.88 3.01 3.69 3.03 2.99 19.91%
EPS 3.41 4.28 1.34 1.00 1.48 -0.07 0.03 119.93%
DPS 0.44 0.43 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1395 0.1071 0.0549 0.0406 0.003 0.0066 0.0148 45.29%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.35 0.46 0.15 0.15 0.17 0.06 0.11 -
P/RPS 1.71 2.96 1.06 1.35 0.13 0.02 0.05 80.06%
P/EPS 4.47 4.61 3.09 4.05 0.31 -1.02 4.66 -0.69%
EY 22.37 21.70 32.40 24.72 320.95 -98.10 21.45 0.70%
DY 2.86 2.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.84 0.75 1.00 1.55 0.12 0.09 51.48%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 26/05/08 22/05/07 19/05/06 25/05/05 31/05/04 27/05/03 22/05/02 -
Price 0.41 0.57 0.24 0.14 1.76 0.07 0.11 -
P/RPS 2.01 3.67 1.70 1.26 1.29 0.03 0.05 84.98%
P/EPS 5.24 5.71 4.94 3.78 3.23 -1.19 4.66 1.97%
EY 19.10 17.51 20.25 26.48 31.00 -84.09 21.45 -1.91%
DY 2.44 1.75 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 2.28 1.20 0.93 16.00 0.13 0.09 55.59%

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