[RCECAP] YoY Cumulative Quarter Result on 31-Dec-2003 [#3]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 18.96%
YoY- 4628.03%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 67,697 38,543 31,954 38,305 33,759 33,525 28,282 15.65%
PBT 53,417 16,479 16,020 23,195 1,925 2,422 3,288 59.11%
Tax -5,975 -2,201 -6,671 -3,290 -1,504 -1,806 -1,682 23.51%
NP 47,442 14,278 9,349 19,905 421 616 1,606 75.77%
-
NP to SH 47,442 12,445 9,349 19,905 421 616 1,606 75.77%
-
Tax Rate 11.19% 13.36% 41.64% 14.18% 78.13% 74.57% 51.16% -
Total Cost 20,255 24,265 22,605 18,400 33,338 32,909 26,676 -4.48%
-
Net Worth 145,295 0 36,112 42,957 22,640 22,213 21,662 37.30%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 145,295 0 36,112 42,957 22,640 22,213 21,662 37.30%
NOSH 631,717 401,451 401,244 40,147 18,711 18,666 18,674 79.78%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 70.08% 37.04% 29.26% 51.96% 1.25% 1.84% 5.68% -
ROE 32.65% 0.00% 25.89% 46.34% 1.86% 2.77% 7.41% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 10.72 9.60 7.96 95.41 180.42 179.60 151.45 -35.67%
EPS 7.51 2.32 2.33 49.58 2.25 3.30 8.60 -2.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.00 0.09 1.07 1.21 1.19 1.16 -23.62%
Adjusted Per Share Value based on latest NOSH - 40,164
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 4.57 2.60 2.16 2.58 2.28 2.26 1.91 15.64%
EPS 3.20 0.84 0.63 1.34 0.03 0.04 0.11 75.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.098 0.00 0.0244 0.029 0.0153 0.015 0.0146 37.32%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.27 0.15 0.17 0.09 0.07 0.10 0.11 -
P/RPS 2.52 1.56 2.13 0.09 0.04 0.06 0.07 81.66%
P/EPS 3.60 4.84 7.30 0.18 3.11 3.03 1.28 18.79%
EY 27.81 20.67 13.71 550.89 32.14 33.00 78.18 -15.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.00 1.89 0.08 0.06 0.08 0.09 53.31%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 24/02/06 24/02/05 24/02/04 26/02/03 19/02/02 19/01/01 -
Price 0.38 0.15 0.17 0.09 0.06 0.12 0.11 -
P/RPS 3.55 1.56 2.13 0.09 0.03 0.07 0.07 92.33%
P/EPS 5.06 4.84 7.30 0.18 2.67 3.64 1.28 25.73%
EY 19.76 20.67 13.71 550.89 37.50 27.50 78.18 -20.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 0.00 1.89 0.08 0.05 0.10 0.09 62.34%

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