[RCECAP] YoY Cumulative Quarter Result on 30-Jun-2004 [#1]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -85.74%
YoY- -80.01%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 28,055 18,910 11,025 13,304 12,483 10,018 10,285 18.19%
PBT 13,606 8,923 8,102 5,321 16,443 101 440 77.11%
Tax -3,620 -1,963 -2,739 -2,195 -805 -101 -425 42.88%
NP 9,986 6,960 5,363 3,126 15,638 0 15 195.34%
-
NP to SH 9,986 6,960 4,700 3,126 15,638 -171 15 195.34%
-
Tax Rate 26.61% 22.00% 33.81% 41.25% 4.90% 100.00% 96.59% -
Total Cost 18,069 11,950 5,662 10,178 -3,155 10,018 10,270 9.86%
-
Net Worth 173,949 85,473 44,188 48,092 38,469 21,932 21,562 41.59%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 173,949 85,473 44,188 48,092 38,469 21,932 21,562 41.59%
NOSH 644,258 407,017 401,709 400,769 18,674 18,586 18,750 80.25%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 35.59% 36.81% 48.64% 23.50% 125.27% 0.00% 0.15% -
ROE 5.74% 8.14% 10.64% 6.50% 40.65% -0.78% 0.07% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 4.35 4.65 2.74 3.32 66.85 53.90 54.85 -34.44%
EPS 1.55 1.71 1.17 0.78 83.74 -0.92 0.08 63.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.21 0.11 0.12 2.06 1.18 1.15 -21.44%
Adjusted Per Share Value based on latest NOSH - 400,769
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 1.89 1.28 0.74 0.90 0.84 0.68 0.69 18.27%
EPS 0.67 0.47 0.32 0.21 1.06 -0.01 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1174 0.0577 0.0298 0.0324 0.026 0.0148 0.0145 41.68%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.65 0.23 0.17 0.18 0.07 0.08 0.09 -
P/RPS 14.93 4.95 6.19 5.42 0.10 0.15 0.16 112.89%
P/EPS 41.94 13.45 14.53 23.08 0.08 -8.70 112.50 -15.15%
EY 2.38 7.43 6.88 4.33 1,196.29 -11.50 0.89 17.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.41 1.10 1.55 1.50 0.03 0.07 0.08 76.34%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 17/08/07 28/08/06 25/08/05 26/08/04 19/08/03 22/08/02 24/08/01 -
Price 0.47 0.21 0.15 0.17 0.08 0.09 0.13 -
P/RPS 10.79 4.52 5.47 5.12 0.12 0.17 0.24 88.51%
P/EPS 30.32 12.28 12.82 21.79 0.10 -9.78 162.50 -24.39%
EY 3.30 8.14 7.80 4.59 1,046.75 -10.22 0.62 32.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.00 1.36 1.42 0.04 0.08 0.11 58.40%

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