[REKATECH] YoY TTM Result on 31-Dec-2014 [#4]

Stock
[REKATECH] REKATECH CAPITAL BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -2.71%
YoY- 35.32%
Quarter Report
Latest QR
Upcoming QR
REKATECH's Result
REKATECH's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 9,116 10,642 10,539 10,045 8,576 7,204 648 55.30%
PBT 5,751 6,012 4,292 5,510 4,429 3,892 -13,851 -
Tax -2,089 -1,791 -50 80 -298 -51 0 -
NP 3,662 4,221 4,242 5,590 4,131 3,841 -13,851 -
-
NP to SH 3,662 4,221 4,242 5,590 4,131 3,841 -13,851 -
-
Tax Rate 36.32% 29.79% 1.16% -1.45% 6.73% 1.31% - -
Total Cost 5,454 6,421 6,297 4,455 4,445 3,363 14,499 -15.02%
-
Net Worth 63,621 51,084 46,153 24,061 7,019 2,382 -2,363 -
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 63,621 51,084 46,153 24,061 7,019 2,382 -2,363 -
NOSH 219,385 189,200 184,615 141,538 234,000 238,235 236,333 -1.23%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 40.17% 39.66% 40.25% 55.65% 48.17% 53.32% -2,137.50% -
ROE 5.76% 8.26% 9.19% 23.23% 58.85% 161.23% 0.00% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 4.16 5.62 5.71 7.10 3.66 3.02 0.27 57.67%
EPS 1.67 2.23 2.30 3.95 1.77 1.61 -5.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.27 0.25 0.17 0.03 0.01 -0.01 -
Adjusted Per Share Value based on latest NOSH - 141,538
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 1.86 2.17 2.15 2.05 1.75 1.47 0.13 55.74%
EPS 0.75 0.86 0.87 1.14 0.84 0.78 -2.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1298 0.1043 0.0942 0.0491 0.0143 0.0049 -0.0048 -
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.215 0.35 0.48 0.515 0.065 0.04 0.03 -
P/RPS 5.17 6.22 8.41 7.26 1.77 1.32 10.94 -11.73%
P/EPS 12.88 15.69 20.89 13.04 3.68 2.48 -0.51 -
EY 7.76 6.37 4.79 7.67 27.16 40.31 -195.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.30 1.92 3.03 2.17 4.00 0.00 -
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 28/02/17 24/02/16 27/02/15 26/02/14 19/02/13 22/02/12 -
Price 0.19 0.35 0.455 0.50 0.065 0.045 0.04 -
P/RPS 4.57 6.22 7.97 7.05 1.77 1.49 14.59 -17.57%
P/EPS 11.38 15.69 19.80 12.66 3.68 2.79 -0.68 -
EY 8.79 6.37 5.05 7.90 27.16 35.83 -146.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 1.30 1.82 2.94 2.17 4.50 0.00 -

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