[RCECAP] YoY Quarter Result on 31-Dec-2006 [#3]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 180.79%
YoY- 745.64%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 63,157 55,669 33,274 25,029 14,748 11,285 13,161 29.84%
PBT 30,044 31,169 18,324 32,559 3,250 4,304 5,000 34.79%
Tax -9,165 -12,979 -3,297 -2,708 850 -1,952 -1,827 30.80%
NP 20,879 18,190 15,027 29,851 4,100 2,352 3,173 36.85%
-
NP to SH 20,879 18,190 15,027 29,851 3,530 2,352 3,173 36.85%
-
Tax Rate 30.51% 41.64% 17.99% 8.32% -26.15% 45.35% 36.54% -
Total Cost 42,278 37,479 18,247 -4,822 10,648 8,933 9,988 27.15%
-
Net Worth 390,992 277,113 194,314 147,968 0 35,877 42,976 44.43%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 390,992 277,113 194,314 147,968 0 35,877 42,976 44.43%
NOSH 781,984 710,546 647,715 643,340 401,136 398,644 40,164 63.94%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 33.06% 32.68% 45.16% 119.27% 27.80% 20.84% 24.11% -
ROE 5.34% 6.56% 7.73% 20.17% 0.00% 6.56% 7.38% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 8.08 7.83 5.14 3.89 3.68 2.83 32.77 -20.79%
EPS 2.67 2.56 2.32 4.64 0.66 0.59 7.90 -16.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.39 0.30 0.23 0.00 0.09 1.07 -11.89%
Adjusted Per Share Value based on latest NOSH - 643,340
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 4.26 3.76 2.25 1.69 1.00 0.76 0.89 29.78%
EPS 1.41 1.23 1.01 2.01 0.24 0.16 0.21 37.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2638 0.187 0.1311 0.0998 0.00 0.0242 0.029 44.43%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.44 0.24 0.56 0.27 0.15 0.17 0.09 -
P/RPS 5.45 3.06 10.90 6.94 4.08 6.01 0.27 64.93%
P/EPS 16.48 9.38 24.14 5.82 17.05 28.81 1.14 56.01%
EY 6.07 10.67 4.14 17.19 5.87 3.47 87.78 -35.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.62 1.87 1.17 0.00 1.89 0.08 49.07%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 10/02/10 25/02/09 27/02/08 28/02/07 24/02/06 24/02/05 24/02/04 -
Price 0.45 0.24 0.39 0.38 0.15 0.17 0.09 -
P/RPS 5.57 3.06 7.59 9.77 4.08 6.01 0.27 65.53%
P/EPS 16.85 9.38 16.81 8.19 17.05 28.81 1.14 56.59%
EY 5.93 10.67 5.95 12.21 5.87 3.47 87.78 -36.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.62 1.30 1.65 0.00 1.89 0.08 49.63%

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