[RCECAP] YoY TTM Result on 31-Dec-2004 [#3]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- -6.74%
YoY- -38.18%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 126,801 86,671 51,185 48,282 49,419 44,505 45,091 18.79%
PBT 68,267 60,450 19,371 21,950 21,641 1,648 2,849 69.75%
Tax -14,374 -4,971 446 -10,585 -3,257 -1,470 -2,233 36.37%
NP 53,893 55,479 19,817 11,365 18,384 178 616 110.62%
-
NP to SH 53,893 54,788 17,984 11,365 18,384 178 151 166.21%
-
Tax Rate 21.06% 8.22% -2.30% 48.22% 15.05% 89.20% 78.38% -
Total Cost 72,908 31,192 31,368 36,917 31,035 44,327 44,475 8.58%
-
Net Worth 194,314 147,968 0 35,877 40,164 18,684 22,192 43.54%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 6,475 - - - - - - -
Div Payout % 12.02% - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 194,314 147,968 0 35,877 40,164 18,684 22,192 43.54%
NOSH 647,715 643,340 401,136 398,644 40,164 18,684 18,649 80.58%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 42.50% 64.01% 38.72% 23.54% 37.20% 0.40% 1.37% -
ROE 27.73% 37.03% 0.00% 31.68% 45.77% 0.95% 0.68% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 19.58 13.47 12.76 12.11 123.04 238.20 241.78 -34.21%
EPS 8.32 8.52 4.48 2.85 45.77 0.95 0.81 47.41%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.23 0.00 0.09 1.00 1.00 1.19 -20.51%
Adjusted Per Share Value based on latest NOSH - 398,644
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 8.56 5.85 3.45 3.26 3.33 3.00 3.04 18.82%
EPS 3.64 3.70 1.21 0.77 1.24 0.01 0.01 167.08%
DPS 0.44 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1311 0.0998 0.00 0.0242 0.0271 0.0126 0.015 43.49%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.56 0.27 0.15 0.17 0.09 0.07 0.10 -
P/RPS 2.86 2.00 1.18 1.40 0.07 0.03 0.04 103.66%
P/EPS 6.73 3.17 3.35 5.96 0.20 7.35 12.35 -9.61%
EY 14.86 31.54 29.89 16.77 508.57 13.61 8.10 10.63%
DY 1.79 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 1.17 0.00 1.89 0.09 0.07 0.08 69.05%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/02/08 28/02/07 24/02/06 24/02/05 24/02/04 26/02/03 19/02/02 -
Price 0.39 0.38 0.15 0.17 0.09 0.06 0.12 -
P/RPS 1.99 2.82 1.18 1.40 0.07 0.03 0.05 84.72%
P/EPS 4.69 4.46 3.35 5.96 0.20 6.30 14.82 -17.44%
EY 21.33 22.41 29.89 16.77 508.57 15.88 6.75 21.12%
DY 2.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.65 0.00 1.89 0.09 0.06 0.10 53.31%

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