[RCECAP] YoY TTM Result on 31-Mar-2004 [#4]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 19.24%
YoY- 1981.63%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 98,671 57,517 44,596 54,633 44,873 44,271 39,848 16.30%
PBT 73,760 23,512 18,912 29,125 371 2,145 3,715 64.51%
Tax -10,388 -1,197 -4,024 -7,204 -1,536 -1,707 -2,109 30.42%
NP 63,372 22,315 14,888 21,921 -1,165 438 1,606 84.46%
-
NP to SH 63,372 19,791 14,888 21,921 -1,165 438 1,141 95.27%
-
Tax Rate 14.08% 5.09% 21.28% 24.73% 414.02% 79.58% 56.77% -
Total Cost 35,299 35,202 29,708 32,712 46,038 43,833 38,242 -1.32%
-
Net Worth 161,890 81,622 40,202 40,177 21,285 22,093 21,289 40.20%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 6,475 - - - - - - -
Div Payout % 10.22% - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 161,890 81,622 40,202 40,177 21,285 22,093 21,289 40.20%
NOSH 647,560 408,111 402,028 40,151 18,671 18,723 18,674 80.53%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 64.23% 38.80% 33.38% 40.12% -2.60% 0.99% 4.03% -
ROE 39.15% 24.25% 37.03% 54.56% -5.47% 1.98% 5.36% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 15.24 14.09 11.09 135.98 240.33 236.45 213.38 -35.57%
EPS 9.79 4.85 3.70 54.56 -6.24 2.34 6.11 8.17%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.20 0.10 1.00 1.14 1.18 1.14 -22.33%
Adjusted Per Share Value based on latest NOSH - 40,151
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 6.66 3.88 3.01 3.69 3.03 2.99 2.69 16.30%
EPS 4.28 1.34 1.00 1.48 -0.08 0.03 0.08 94.05%
DPS 0.44 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1092 0.0551 0.0271 0.0271 0.0144 0.0149 0.0144 40.14%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.46 0.15 0.15 0.17 0.06 0.11 0.10 -
P/RPS 3.02 1.06 1.35 0.13 0.02 0.05 0.05 98.01%
P/EPS 4.70 3.09 4.05 0.31 -0.96 4.70 1.64 19.17%
EY 21.27 32.33 24.69 320.95 -103.99 21.27 61.10 -16.12%
DY 2.17 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 0.75 1.50 0.17 0.05 0.09 0.09 65.32%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 22/05/07 19/05/06 25/05/05 31/05/04 27/05/03 22/05/02 24/05/01 -
Price 0.57 0.24 0.14 1.76 0.07 0.11 0.09 -
P/RPS 3.74 1.70 1.26 1.29 0.03 0.05 0.04 112.97%
P/EPS 5.82 4.95 3.78 3.23 -1.12 4.70 1.47 25.76%
EY 17.17 20.21 26.45 31.00 -89.14 21.27 67.89 -20.46%
DY 1.75 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 1.20 1.40 1.76 0.06 0.09 0.08 74.72%

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