[RCECAP] YoY Quarter Result on 30-Sep-2003 [#2]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- -93.0%
YoY- 361.6%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 23,758 12,770 7,365 12,661 11,505 11,543 9,943 15.61%
PBT 11,935 5,127 6,395 1,752 796 767 1,369 43.43%
Tax -1,304 -312 -2,524 -658 -559 -746 -598 13.86%
NP 10,631 4,815 3,871 1,094 237 21 771 54.82%
-
NP to SH 10,631 4,215 3,871 1,094 237 21 771 54.82%
-
Tax Rate 10.93% 6.09% 39.47% 37.56% 70.23% 97.26% 43.68% -
Total Cost 13,127 7,955 3,494 11,567 11,268 11,522 9,172 6.15%
-
Net Worth 112,563 0 52,419 39,578 22,207 21,954 20,908 32.37%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 112,563 0 52,419 39,578 22,207 21,954 20,908 32.37%
NOSH 625,352 401,428 403,229 18,668 18,661 19,090 18,668 79.49%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 44.75% 37.71% 52.56% 8.64% 2.06% 0.18% 7.75% -
ROE 9.44% 0.00% 7.38% 2.76% 1.07% 0.10% 3.69% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 3.80 3.18 1.83 67.82 61.65 60.46 53.26 -35.58%
EPS 1.70 0.79 0.96 5.86 1.27 0.11 4.13 -13.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.00 0.13 2.12 1.19 1.15 1.12 -26.25%
Adjusted Per Share Value based on latest NOSH - 18,668
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 1.60 0.86 0.50 0.85 0.78 0.78 0.67 15.60%
EPS 0.72 0.28 0.26 0.07 0.02 0.00 0.05 55.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0759 0.00 0.0354 0.0267 0.015 0.0148 0.0141 32.36%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.20 0.17 0.14 0.08 0.07 0.09 0.12 -
P/RPS 5.26 5.34 7.66 0.12 0.11 0.15 0.23 68.43%
P/EPS 11.76 16.19 14.58 1.37 5.51 81.82 2.91 26.19%
EY 8.50 6.18 6.86 73.25 18.14 1.22 34.42 -20.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.00 1.08 0.04 0.06 0.08 0.11 46.97%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 21/11/05 25/11/04 21/11/03 08/11/02 29/11/01 23/11/00 -
Price 0.23 0.15 0.17 0.10 0.08 0.12 0.13 -
P/RPS 6.05 4.72 9.31 0.15 0.13 0.20 0.24 71.19%
P/EPS 13.53 14.29 17.71 1.71 6.30 109.09 3.15 27.48%
EY 7.39 7.00 5.65 58.60 15.88 0.92 31.77 -21.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.00 1.31 0.05 0.07 0.10 0.12 48.34%

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