[REKATECH] YoY TTM Result on 30-Sep-2013 [#3]

Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 12.83%
YoY- 44.2%
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 10,076 10,441 9,851 7,451 5,888 3,173 7,082 6.04%
PBT 4,733 4,895 5,945 3,019 2,069 -11,585 -11,060 -
Tax -971 -143 -199 -109 -51 0 0 -
NP 3,762 4,752 5,746 2,910 2,018 -11,585 -11,060 -
-
NP to SH 3,762 4,752 5,746 2,910 2,018 -11,585 -11,061 -
-
Tax Rate 20.52% 2.92% 3.35% 3.61% 2.46% - - -
Total Cost 6,314 5,689 4,105 4,541 3,870 14,758 18,142 -16.11%
-
Net Worth 49,708 46,282 22,484 0 2,399 -2,348 11,674 27.28%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 49,708 46,282 22,484 0 2,399 -2,348 11,674 27.28%
NOSH 191,186 185,131 140,526 233,409 239,999 234,841 233,499 -3.27%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 37.34% 45.51% 58.33% 39.06% 34.27% -365.11% -156.17% -
ROE 7.57% 10.27% 25.56% 0.00% 84.08% 0.00% -94.74% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 5.27 5.64 7.01 3.19 2.45 1.35 3.03 9.65%
EPS 1.97 2.57 4.09 1.25 0.84 -4.93 -4.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.25 0.16 0.00 0.01 -0.01 0.05 31.59%
Adjusted Per Share Value based on latest NOSH - 233,409
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 1.70 1.76 1.66 1.26 0.99 0.54 1.20 5.97%
EPS 0.64 0.80 0.97 0.49 0.34 -1.96 -1.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.084 0.0782 0.038 0.00 0.0041 -0.004 0.0197 27.31%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.35 0.425 0.615 0.06 0.04 0.035 0.05 -
P/RPS 6.64 7.54 8.77 1.88 1.63 2.59 1.65 26.09%
P/EPS 17.79 16.56 15.04 4.81 4.76 -0.71 -1.06 -
EY 5.62 6.04 6.65 20.78 21.02 -140.95 -94.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.70 3.84 0.00 4.00 0.00 1.00 5.12%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 21/10/15 10/11/14 19/11/13 05/11/12 17/11/11 18/11/10 -
Price 0.34 0.465 0.64 0.08 0.04 0.04 0.08 -
P/RPS 6.45 8.25 9.13 2.51 1.63 2.96 2.64 16.03%
P/EPS 17.28 18.12 15.65 6.42 4.76 -0.81 -1.69 -
EY 5.79 5.52 6.39 15.58 21.02 -123.33 -59.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.86 4.00 0.00 4.00 0.00 1.60 -3.27%

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