[RCECAP] YoY TTM Result on 30-Jun-2005 [#1]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- 10.57%
YoY- 74.96%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 150,995 107,816 65,402 42,317 55,454 47,338 44,004 22.79%
PBT 70,229 78,443 24,333 21,693 18,003 16,713 1,806 83.96%
Tax -16,053 -12,045 -421 -4,568 -8,594 -2,004 -1,619 46.52%
NP 54,176 66,398 23,912 17,125 9,409 14,709 187 157.01%
-
NP to SH 54,176 66,398 22,051 16,462 9,409 14,709 187 157.01%
-
Tax Rate 22.86% 15.36% 1.73% 21.06% 47.74% 11.99% 89.65% -
Total Cost 96,819 41,418 41,490 25,192 46,045 32,629 43,817 14.11%
-
Net Worth 248,701 173,949 0 44,188 48,092 37,348 21,932 49.83%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 6,475 6,475 - - - - - -
Div Payout % 11.95% 9.75% - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 248,701 173,949 0 44,188 48,092 37,348 21,932 49.83%
NOSH 710,575 644,258 407,017 401,709 400,769 18,674 18,586 83.44%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 35.88% 61.58% 36.56% 40.47% 16.97% 31.07% 0.42% -
ROE 21.78% 38.17% 0.00% 37.25% 19.56% 39.38% 0.85% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 21.25 16.73 16.07 10.53 13.84 253.49 236.75 -33.06%
EPS 7.62 10.31 5.42 4.10 2.35 78.77 1.01 40.00%
DPS 0.91 1.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.27 0.00 0.11 0.12 2.00 1.18 -18.32%
Adjusted Per Share Value based on latest NOSH - 401,709
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 10.19 7.27 4.41 2.85 3.74 3.19 2.97 22.78%
EPS 3.65 4.48 1.49 1.11 0.63 0.99 0.01 167.09%
DPS 0.44 0.44 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1678 0.1173 0.00 0.0298 0.0324 0.0252 0.0148 49.82%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.34 0.65 0.23 0.17 0.18 0.07 0.08 -
P/RPS 1.60 3.88 1.43 1.61 1.30 0.03 0.03 93.89%
P/EPS 4.46 6.31 4.25 4.15 7.67 0.09 7.95 -9.17%
EY 22.42 15.86 23.56 24.11 13.04 1,125.22 12.58 10.10%
DY 2.68 1.55 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 2.41 0.00 1.55 1.50 0.04 0.07 54.91%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 27/08/08 17/08/07 28/08/06 25/08/05 26/08/04 19/08/03 22/08/02 -
Price 0.31 0.47 0.21 0.15 0.17 0.08 0.09 -
P/RPS 1.46 2.81 1.31 1.42 1.23 0.03 0.04 82.03%
P/EPS 4.07 4.56 3.88 3.66 7.24 0.10 8.95 -12.29%
EY 24.59 21.93 25.80 27.32 13.81 984.57 11.18 14.02%
DY 2.94 2.14 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.74 0.00 1.36 1.42 0.04 0.08 49.35%

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