[RCECAP] YoY Quarter Result on 31-Mar-2004 [#4]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- -36.46%
YoY- 232.54%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 30,974 18,974 12,642 16,328 11,114 10,746 11,566 17.83%
PBT 20,343 7,033 2,892 5,930 -1,554 -253 427 90.34%
Tax -4,413 1,004 2,647 -3,914 33 253 -427 47.56%
NP 15,930 8,037 5,539 2,016 -1,521 0 0 -
-
NP to SH 15,930 7,346 5,539 2,016 -1,521 -176 -465 -
-
Tax Rate 21.69% -14.28% -91.53% 66.00% - - 100.00% -
Total Cost 15,044 10,937 7,103 14,312 12,635 10,746 11,566 4.47%
-
Net Worth 161,890 81,622 40,202 40,177 21,285 22,093 21,289 40.20%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 6,475 - - - - - - -
Div Payout % 40.65% - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 161,890 81,622 40,202 40,177 21,285 22,093 21,289 40.20%
NOSH 647,560 408,111 402,028 40,151 18,671 18,723 18,674 80.53%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 51.43% 42.36% 43.81% 12.35% -13.69% 0.00% 0.00% -
ROE 9.84% 9.00% 13.78% 5.02% -7.15% -0.80% -2.18% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 4.78 4.65 3.14 40.64 59.52 57.39 61.93 -34.73%
EPS 2.46 1.37 1.38 0.50 -3.79 -0.94 -2.49 -
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.20 0.10 1.00 1.14 1.18 1.14 -22.33%
Adjusted Per Share Value based on latest NOSH - 40,151
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 2.09 1.28 0.85 1.10 0.75 0.73 0.78 17.84%
EPS 1.07 0.50 0.37 0.14 -0.10 -0.01 -0.03 -
DPS 0.44 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1092 0.0551 0.0271 0.0271 0.0144 0.0149 0.0144 40.14%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.46 0.15 0.15 0.17 0.06 0.11 0.10 -
P/RPS 9.62 3.23 4.77 0.42 0.10 0.19 0.16 97.86%
P/EPS 18.70 8.33 10.89 3.39 -0.74 -11.70 -4.02 -
EY 5.35 12.00 9.19 29.52 -135.77 -8.55 -24.90 -
DY 2.17 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 0.75 1.50 0.17 0.05 0.09 0.09 65.32%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 22/05/07 19/05/06 25/05/05 31/05/04 27/05/03 22/05/02 24/05/01 -
Price 0.57 0.24 0.14 1.76 0.07 0.11 0.09 -
P/RPS 11.92 5.16 4.45 4.33 0.12 0.19 0.15 107.27%
P/EPS 23.17 13.33 10.16 35.08 -0.86 -11.70 -3.61 -
EY 4.32 7.50 9.84 2.85 -116.37 -8.55 -27.67 -
DY 1.75 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 1.20 1.40 1.76 0.06 0.09 0.08 74.72%

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