[RCECAP] YoY TTM Result on 31-Dec-2002 [#3]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- -55.83%
YoY- 17.88%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 51,185 48,282 49,419 44,505 45,091 38,489 34,741 -0.41%
PBT 19,371 21,950 21,641 1,648 2,849 3,402 4,012 -1.65%
Tax 446 -10,585 -3,257 -1,470 -2,233 -1,796 -1,603 -
NP 19,817 11,365 18,384 178 616 1,606 2,409 -2.21%
-
NP to SH 17,984 11,365 18,384 178 151 1,498 2,148 -2.23%
-
Tax Rate -2.30% 48.22% 15.05% 89.20% 78.38% 52.79% 39.96% -
Total Cost 31,368 36,917 31,035 44,327 44,475 36,883 32,332 0.03%
-
Net Worth 0 35,877 40,164 18,684 22,192 21,675 16,339 -
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 0 35,877 40,164 18,684 22,192 21,675 16,339 -
NOSH 401,136 398,644 40,164 18,684 18,649 18,685 18,568 -3.21%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 38.72% 23.54% 37.20% 0.40% 1.37% 4.17% 6.93% -
ROE 0.00% 31.68% 45.77% 0.95% 0.68% 6.91% 13.15% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 12.76 12.11 123.04 238.20 241.78 205.98 187.10 2.89%
EPS 4.48 2.85 45.77 0.95 0.81 8.02 11.57 1.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.09 1.00 1.00 1.19 1.16 0.88 -
Adjusted Per Share Value based on latest NOSH - 18,684
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 3.45 3.26 3.33 3.00 3.04 2.60 2.34 -0.41%
EPS 1.21 0.77 1.24 0.01 0.01 0.10 0.14 -2.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0242 0.0271 0.0126 0.015 0.0146 0.011 -
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.15 0.17 0.09 0.07 0.10 0.11 0.00 -
P/RPS 1.18 1.40 0.07 0.03 0.04 0.05 0.00 -100.00%
P/EPS 3.35 5.96 0.20 7.35 12.35 1.37 0.00 -100.00%
EY 29.89 16.77 508.57 13.61 8.10 72.88 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.89 0.09 0.07 0.08 0.09 0.00 -
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 24/02/06 24/02/05 24/02/04 26/02/03 19/02/02 19/01/01 - -
Price 0.15 0.17 0.09 0.06 0.12 0.11 0.00 -
P/RPS 1.18 1.40 0.07 0.03 0.05 0.05 0.00 -100.00%
P/EPS 3.35 5.96 0.20 6.30 14.82 1.37 0.00 -100.00%
EY 29.89 16.77 508.57 15.88 6.75 72.88 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.89 0.09 0.06 0.10 0.09 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