[RCECAP] YoY Quarter Result on 30-Sep-2006 [#2]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 52.74%
YoY- 152.22%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 59,882 54,627 34,498 23,758 12,770 7,365 12,661 29.52%
PBT 24,974 19,534 15,994 11,935 5,127 6,395 1,752 55.65%
Tax -6,060 -3,253 -3,044 -1,304 -312 -2,524 -658 44.73%
NP 18,914 16,281 12,950 10,631 4,815 3,871 1,094 60.73%
-
NP to SH 18,914 16,281 12,950 10,631 4,215 3,871 1,094 60.73%
-
Tax Rate 24.27% 16.65% 19.03% 10.93% 6.09% 39.47% 37.56% -
Total Cost 40,968 38,346 21,548 13,127 7,955 3,494 11,567 23.43%
-
Net Worth 352,761 263,055 181,300 112,563 0 52,419 39,578 43.94%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 352,761 263,055 181,300 112,563 0 52,419 39,578 43.94%
NOSH 750,555 710,960 647,500 625,352 401,428 403,229 18,668 84.98%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 31.59% 29.80% 37.54% 44.75% 37.71% 52.56% 8.64% -
ROE 5.36% 6.19% 7.14% 9.44% 0.00% 7.38% 2.76% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 7.98 7.68 5.33 3.80 3.18 1.83 67.82 -29.97%
EPS 2.52 2.29 2.00 1.70 0.79 0.96 5.86 -13.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.37 0.28 0.18 0.00 0.13 2.12 -22.18%
Adjusted Per Share Value based on latest NOSH - 625,352
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 4.04 3.69 2.33 1.60 0.86 0.50 0.85 29.63%
EPS 1.28 1.10 0.87 0.72 0.28 0.26 0.07 62.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.238 0.1775 0.1223 0.0759 0.00 0.0354 0.0267 43.94%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.43 0.27 0.61 0.20 0.17 0.14 0.08 -
P/RPS 5.39 3.51 11.45 5.26 5.34 7.66 0.12 88.42%
P/EPS 17.06 11.79 30.50 11.76 16.19 14.58 1.37 52.18%
EY 5.86 8.48 3.28 8.50 6.18 6.86 73.25 -34.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.73 2.18 1.11 0.00 1.08 0.04 68.25%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 05/11/09 07/11/08 23/11/07 29/11/06 21/11/05 25/11/04 21/11/03 -
Price 0.43 0.24 0.57 0.23 0.15 0.17 0.10 -
P/RPS 5.39 3.12 10.70 6.05 4.72 9.31 0.15 81.55%
P/EPS 17.06 10.48 28.50 13.53 14.29 17.71 1.71 46.67%
EY 5.86 9.54 3.51 7.39 7.00 5.65 58.60 -31.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.65 2.04 1.28 0.00 1.31 0.05 62.11%

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