[RCECAP] YoY Cumulative Quarter Result on 30-Jun-2003 [#1]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
19-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 1521.64%
YoY- 9245.03%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 18,910 11,025 13,304 12,483 10,018 10,285 8,013 15.37%
PBT 8,923 8,102 5,321 16,443 101 440 408 67.18%
Tax -1,963 -2,739 -2,195 -805 -101 -425 -369 32.10%
NP 6,960 5,363 3,126 15,638 0 15 39 137.18%
-
NP to SH 6,960 4,700 3,126 15,638 -171 15 39 137.18%
-
Tax Rate 22.00% 33.81% 41.25% 4.90% 100.00% 96.59% 90.44% -
Total Cost 11,950 5,662 10,178 -3,155 10,018 10,270 7,974 6.97%
-
Net Worth 85,473 44,188 48,092 38,469 21,932 21,562 19,871 27.51%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 85,473 44,188 48,092 38,469 21,932 21,562 19,871 27.51%
NOSH 407,017 401,709 400,769 18,674 18,586 18,750 18,571 67.24%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 36.81% 48.64% 23.50% 125.27% 0.00% 0.15% 0.49% -
ROE 8.14% 10.64% 6.50% 40.65% -0.78% 0.07% 0.20% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 4.65 2.74 3.32 66.85 53.90 54.85 43.15 -31.00%
EPS 1.71 1.17 0.78 83.74 -0.92 0.08 0.21 41.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.11 0.12 2.06 1.18 1.15 1.07 -23.75%
Adjusted Per Share Value based on latest NOSH - 18,674
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 1.28 0.74 0.90 0.84 0.68 0.69 0.54 15.46%
EPS 0.47 0.32 0.21 1.05 -0.01 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0577 0.0298 0.0324 0.026 0.0148 0.0145 0.0134 27.53%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.23 0.17 0.18 0.07 0.08 0.09 0.22 -
P/RPS 4.95 6.19 5.42 0.10 0.15 0.16 0.51 46.02%
P/EPS 13.45 14.53 23.08 0.08 -8.70 112.50 104.76 -28.96%
EY 7.43 6.88 4.33 1,196.29 -11.50 0.89 0.95 40.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.55 1.50 0.03 0.07 0.08 0.21 31.76%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 25/08/05 26/08/04 19/08/03 22/08/02 24/08/01 19/09/00 -
Price 0.21 0.15 0.17 0.08 0.09 0.13 0.14 -
P/RPS 4.52 5.47 5.12 0.12 0.17 0.24 0.32 55.44%
P/EPS 12.28 12.82 21.79 0.10 -9.78 162.50 66.67 -24.56%
EY 8.14 7.80 4.59 1,046.75 -10.22 0.62 1.50 32.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.36 1.42 0.04 0.08 0.11 0.13 40.47%

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