[RCECAP] YoY Quarter Result on 30-Sep-2005 [#2]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
21-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- -10.32%
YoY- 8.89%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 54,627 34,498 23,758 12,770 7,365 12,661 11,505 29.61%
PBT 19,534 15,994 11,935 5,127 6,395 1,752 796 70.38%
Tax -3,253 -3,044 -1,304 -312 -2,524 -658 -559 34.07%
NP 16,281 12,950 10,631 4,815 3,871 1,094 237 102.24%
-
NP to SH 16,281 12,950 10,631 4,215 3,871 1,094 237 102.24%
-
Tax Rate 16.65% 19.03% 10.93% 6.09% 39.47% 37.56% 70.23% -
Total Cost 38,346 21,548 13,127 7,955 3,494 11,567 11,268 22.62%
-
Net Worth 263,055 181,300 112,563 0 52,419 39,578 22,207 50.92%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 263,055 181,300 112,563 0 52,419 39,578 22,207 50.92%
NOSH 710,960 647,500 625,352 401,428 403,229 18,668 18,661 83.33%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 29.80% 37.54% 44.75% 37.71% 52.56% 8.64% 2.06% -
ROE 6.19% 7.14% 9.44% 0.00% 7.38% 2.76% 1.07% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 7.68 5.33 3.80 3.18 1.83 67.82 61.65 -29.30%
EPS 2.29 2.00 1.70 0.79 0.96 5.86 1.27 10.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.28 0.18 0.00 0.13 2.12 1.19 -17.67%
Adjusted Per Share Value based on latest NOSH - 401,428
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 3.69 2.33 1.60 0.86 0.50 0.85 0.78 29.53%
EPS 1.10 0.87 0.72 0.28 0.26 0.07 0.02 94.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1775 0.1223 0.0759 0.00 0.0354 0.0267 0.015 50.89%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.27 0.61 0.20 0.17 0.14 0.08 0.07 -
P/RPS 3.51 11.45 5.26 5.34 7.66 0.12 0.11 78.00%
P/EPS 11.79 30.50 11.76 16.19 14.58 1.37 5.51 13.50%
EY 8.48 3.28 8.50 6.18 6.86 73.25 18.14 -11.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 2.18 1.11 0.00 1.08 0.04 0.06 51.59%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 07/11/08 23/11/07 29/11/06 21/11/05 25/11/04 21/11/03 08/11/02 -
Price 0.24 0.57 0.23 0.15 0.17 0.10 0.08 -
P/RPS 3.12 10.70 6.05 4.72 9.31 0.15 0.13 69.75%
P/EPS 10.48 28.50 13.53 14.29 17.71 1.71 6.30 8.84%
EY 9.54 3.51 7.39 7.00 5.65 58.60 15.88 -8.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 2.04 1.28 0.00 1.31 0.05 0.07 44.92%

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