[REKATECH] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[REKATECH] REKATECH CAPITAL BERHAD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 41.96%
YoY- 7.55%
Quarter Report
Latest QR
Upcoming QR
REKATECH's Result
REKATECH's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 10,642 10,539 10,045 8,576 7,204 648 5,658 11.09%
PBT 6,012 4,292 5,510 4,429 3,892 -13,851 -3,038 -
Tax -1,791 -50 80 -298 -51 0 0 -
NP 4,221 4,242 5,590 4,131 3,841 -13,851 -3,038 -
-
NP to SH 4,221 4,242 5,590 4,131 3,841 -13,851 -3,039 -
-
Tax Rate 29.79% 1.16% -1.45% 6.73% 1.31% - - -
Total Cost 6,421 6,297 4,455 4,445 3,363 14,499 8,696 -4.92%
-
Net Worth 51,084 46,153 24,061 7,019 2,382 -2,363 11,777 27.67%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 51,084 46,153 24,061 7,019 2,382 -2,363 11,777 27.67%
NOSH 189,200 184,615 141,538 234,000 238,235 236,333 235,555 -3.58%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 39.66% 40.25% 55.65% 48.17% 53.32% -2,137.50% -53.69% -
ROE 8.26% 9.19% 23.23% 58.85% 161.23% 0.00% -25.80% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 5.62 5.71 7.10 3.66 3.02 0.27 2.40 15.22%
EPS 2.23 2.30 3.95 1.77 1.61 -5.86 -1.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.25 0.17 0.03 0.01 -0.01 0.05 32.42%
Adjusted Per Share Value based on latest NOSH - 234,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 1.80 1.78 1.70 1.45 1.22 0.11 0.96 11.03%
EPS 0.71 0.72 0.94 0.70 0.65 -2.34 -0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0863 0.078 0.0406 0.0119 0.004 -0.004 0.0199 27.67%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.35 0.48 0.515 0.065 0.04 0.03 0.06 -
P/RPS 6.22 8.41 7.26 1.77 1.32 10.94 2.50 16.38%
P/EPS 15.69 20.89 13.04 3.68 2.48 -0.51 -4.65 -
EY 6.37 4.79 7.67 27.16 40.31 -195.36 -21.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.92 3.03 2.17 4.00 0.00 1.20 1.34%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 24/02/16 27/02/15 26/02/14 19/02/13 22/02/12 28/02/11 -
Price 0.35 0.455 0.50 0.065 0.045 0.04 0.06 -
P/RPS 6.22 7.97 7.05 1.77 1.49 14.59 2.50 16.38%
P/EPS 15.69 19.80 12.66 3.68 2.79 -0.68 -4.65 -
EY 6.37 5.05 7.90 27.16 35.83 -146.52 -21.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.82 2.94 2.17 4.50 0.00 1.20 1.34%

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