[RCECAP] YoY Cumulative Quarter Result on 30-Jun-2007 [#1]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
17-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- -84.24%
YoY- 43.48%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 58,884 66,983 47,113 28,055 18,910 11,025 13,304 28.12%
PBT 33,740 24,959 17,074 13,606 8,923 8,102 5,321 36.02%
Tax -10,104 -6,426 -3,502 -3,620 -1,963 -2,739 -2,195 28.96%
NP 23,636 18,533 13,572 9,986 6,960 5,363 3,126 40.07%
-
NP to SH 23,636 18,533 13,572 9,986 6,960 4,700 3,126 40.07%
-
Tax Rate 29.95% 25.75% 20.51% 26.61% 22.00% 33.81% 41.25% -
Total Cost 35,248 48,450 33,541 18,069 11,950 5,662 10,178 22.99%
-
Net Worth 383,498 319,534 248,701 173,949 85,473 44,188 48,092 41.32%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 383,498 319,534 248,701 173,949 85,473 44,188 48,092 41.32%
NOSH 782,649 710,076 710,575 644,258 407,017 401,709 400,769 11.79%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 40.14% 27.67% 28.81% 35.59% 36.81% 48.64% 23.50% -
ROE 6.16% 5.80% 5.46% 5.74% 8.14% 10.64% 6.50% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 7.52 9.43 6.63 4.35 4.65 2.74 3.32 14.59%
EPS 3.02 2.61 1.91 1.55 1.71 1.17 0.78 25.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.45 0.35 0.27 0.21 0.11 0.12 26.41%
Adjusted Per Share Value based on latest NOSH - 644,258
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 3.97 4.52 3.18 1.89 1.28 0.74 0.90 28.04%
EPS 1.59 1.25 0.92 0.67 0.47 0.32 0.21 40.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2587 0.2156 0.1678 0.1173 0.0577 0.0298 0.0324 41.35%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.41 0.39 0.34 0.65 0.23 0.17 0.18 -
P/RPS 5.45 4.13 5.13 14.93 4.95 6.19 5.42 0.09%
P/EPS 13.58 14.94 17.80 41.94 13.45 14.53 23.08 -8.45%
EY 7.37 6.69 5.62 2.38 7.43 6.88 4.33 9.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.87 0.97 2.41 1.10 1.55 1.50 -9.20%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 13/08/10 07/08/09 27/08/08 17/08/07 28/08/06 25/08/05 26/08/04 -
Price 0.42 0.43 0.31 0.47 0.21 0.15 0.17 -
P/RPS 5.58 4.56 4.68 10.79 4.52 5.47 5.12 1.44%
P/EPS 13.91 16.48 16.23 30.32 12.28 12.82 21.79 -7.20%
EY 7.19 6.07 6.16 3.30 8.14 7.80 4.59 7.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.96 0.89 1.74 1.00 1.36 1.42 -8.01%

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