[RCECAP] YoY Quarter Result on 31-Dec-2005 [#3]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- -16.25%
YoY- 50.09%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 55,669 33,274 25,029 14,748 11,285 13,161 12,236 28.69%
PBT 31,169 18,324 32,559 3,250 4,304 5,000 1,028 76.49%
Tax -12,979 -3,297 -2,708 850 -1,952 -1,827 -673 63.68%
NP 18,190 15,027 29,851 4,100 2,352 3,173 355 92.60%
-
NP to SH 18,190 15,027 29,851 3,530 2,352 3,173 355 92.60%
-
Tax Rate 41.64% 17.99% 8.32% -26.15% 45.35% 36.54% 65.47% -
Total Cost 37,479 18,247 -4,822 10,648 8,933 9,988 11,881 21.08%
-
Net Worth 277,113 194,314 147,968 0 35,877 42,976 22,607 51.78%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 277,113 194,314 147,968 0 35,877 42,976 22,607 51.78%
NOSH 710,546 647,715 643,340 401,136 398,644 40,164 18,684 83.27%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 32.68% 45.16% 119.27% 27.80% 20.84% 24.11% 2.90% -
ROE 6.56% 7.73% 20.17% 0.00% 6.56% 7.38% 1.57% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 7.83 5.14 3.89 3.68 2.83 32.77 65.49 -29.78%
EPS 2.56 2.32 4.64 0.66 0.59 7.90 1.90 5.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.30 0.23 0.00 0.09 1.07 1.21 -17.18%
Adjusted Per Share Value based on latest NOSH - 401,136
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 3.76 2.24 1.69 0.99 0.76 0.89 0.83 28.60%
EPS 1.23 1.01 2.01 0.24 0.16 0.21 0.02 98.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1869 0.1311 0.0998 0.00 0.0242 0.029 0.0153 51.70%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.24 0.56 0.27 0.15 0.17 0.09 0.07 -
P/RPS 3.06 10.90 6.94 4.08 6.01 0.27 0.11 73.98%
P/EPS 9.38 24.14 5.82 17.05 28.81 1.14 3.68 16.85%
EY 10.67 4.14 17.19 5.87 3.47 87.78 27.14 -14.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 1.87 1.17 0.00 1.89 0.08 0.06 47.53%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 25/02/09 27/02/08 28/02/07 24/02/06 24/02/05 24/02/04 26/02/03 -
Price 0.24 0.39 0.38 0.15 0.17 0.09 0.06 -
P/RPS 3.06 7.59 9.77 4.08 6.01 0.27 0.09 79.89%
P/EPS 9.38 16.81 8.19 17.05 28.81 1.14 3.16 19.86%
EY 10.67 5.95 12.21 5.87 3.47 87.78 31.67 -16.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 1.30 1.65 0.00 1.89 0.08 0.05 52.07%

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