[RCECAP] YoY Quarter Result on 31-Dec-2004 [#3]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- -39.24%
YoY- -25.87%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 33,274 25,029 14,748 11,285 13,161 12,236 11,697 19.02%
PBT 18,324 32,559 3,250 4,304 5,000 1,028 1,215 57.15%
Tax -3,297 -2,708 850 -1,952 -1,827 -673 -635 31.57%
NP 15,027 29,851 4,100 2,352 3,173 355 580 71.97%
-
NP to SH 15,027 29,851 3,530 2,352 3,173 355 580 71.97%
-
Tax Rate 17.99% 8.32% -26.15% 45.35% 36.54% 65.47% 52.26% -
Total Cost 18,247 -4,822 10,648 8,933 9,988 11,881 11,117 8.60%
-
Net Worth 194,314 147,968 0 35,877 42,976 22,607 22,192 43.54%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 194,314 147,968 0 35,877 42,976 22,607 22,192 43.54%
NOSH 647,715 643,340 401,136 398,644 40,164 18,684 18,649 80.58%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 45.16% 119.27% 27.80% 20.84% 24.11% 2.90% 4.96% -
ROE 7.73% 20.17% 0.00% 6.56% 7.38% 1.57% 2.61% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 5.14 3.89 3.68 2.83 32.77 65.49 62.72 -34.08%
EPS 2.32 4.64 0.66 0.59 7.90 1.90 3.11 -4.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.23 0.00 0.09 1.07 1.21 1.19 -20.51%
Adjusted Per Share Value based on latest NOSH - 398,644
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 2.25 1.69 1.00 0.76 0.89 0.83 0.79 19.04%
EPS 1.01 2.01 0.24 0.16 0.21 0.02 0.04 71.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1311 0.0998 0.00 0.0242 0.029 0.0153 0.015 43.49%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.56 0.27 0.15 0.17 0.09 0.07 0.10 -
P/RPS 10.90 6.94 4.08 6.01 0.27 0.11 0.16 102.02%
P/EPS 24.14 5.82 17.05 28.81 1.14 3.68 3.22 39.87%
EY 4.14 17.19 5.87 3.47 87.78 27.14 31.10 -28.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 1.17 0.00 1.89 0.08 0.06 0.08 69.05%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/02/08 28/02/07 24/02/06 24/02/05 24/02/04 26/02/03 19/02/02 -
Price 0.39 0.38 0.15 0.17 0.09 0.06 0.12 -
P/RPS 7.59 9.77 4.08 6.01 0.27 0.09 0.19 84.83%
P/EPS 16.81 8.19 17.05 28.81 1.14 3.16 3.86 27.77%
EY 5.95 12.21 5.87 3.47 87.78 31.67 25.92 -21.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.65 0.00 1.89 0.08 0.05 0.10 53.31%

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