[RCECAP] YoY 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- 190.04%
YoY- 793.8%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 25,029 14,748 11,285 13,161 12,236 11,697 10,326 15.89%
PBT 32,559 3,250 4,304 5,000 1,028 1,215 1,511 66.77%
Tax -2,708 850 -1,952 -1,827 -673 -635 -715 24.83%
NP 29,851 4,100 2,352 3,173 355 580 796 82.90%
-
NP to SH 29,851 3,530 2,352 3,173 355 580 796 82.90%
-
Tax Rate 8.32% -26.15% 45.35% 36.54% 65.47% 52.26% 47.32% -
Total Cost -4,822 10,648 8,933 9,988 11,881 11,117 9,530 -
-
Net Worth 147,968 0 35,877 42,976 22,607 22,192 21,675 37.71%
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 147,968 0 35,877 42,976 22,607 22,192 21,675 37.71%
NOSH 643,340 401,136 398,644 40,164 18,684 18,649 18,685 80.31%
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 119.27% 27.80% 20.84% 24.11% 2.90% 4.96% 7.71% -
ROE 20.17% 0.00% 6.56% 7.38% 1.57% 2.61% 3.67% -
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 3.89 3.68 2.83 32.77 65.49 62.72 55.26 -35.72%
EPS 4.64 0.66 0.59 7.90 1.90 3.11 4.26 1.43%
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 1.69 0.99 0.76 0.89 0.83 0.79 0.70 15.81%
EPS 2.01 0.24 0.16 0.21 0.02 0.04 0.05 85.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0998 0.00 0.0242 0.029 0.0153 0.015 0.0146 37.74%
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 6.94 4.08 6.01 0.27 0.11 0.16 0.20 80.55%
P/EPS 5.82 17.05 28.81 1.14 3.68 3.22 2.58 14.51%
EY 17.19 5.87 3.47 87.78 27.14 31.10 38.73 -12.65%
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 9.77 4.08 6.01 0.27 0.09 0.19 0.20 91.13%
P/EPS 8.19 17.05 28.81 1.14 3.16 3.86 2.58 21.21%
EY 12.21 5.87 3.47 87.78 31.67 25.92 38.73 -17.49%
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