Highlights

[RCECAP] QoQ Quarter Result on 2013-09-30 [#2]

Stock [RCECAP]: RCE CAPITAL BHD
Announcement Date 15-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Sep-2013  [#2]
Profit Trend QoQ -     137.44%    YoY -     -32.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 30,411 29,951 29,676 32,260 38,374 33,687 40,632 -17.61%
  QoQ % 1.54% 0.93% -8.01% -15.93% 13.91% -17.09% -
  Horiz. % 74.84% 73.71% 73.04% 79.40% 94.44% 82.91% 100.00%
PBT 8,676 18,584 16,467 13,891 -34,717 -22,176 18,293 -39.27%
  QoQ % -53.31% 12.86% 18.54% 140.01% -56.55% -221.23% -
  Horiz. % 47.43% 101.59% 90.02% 75.94% -189.78% -121.23% 100.00%
Tax -1,800 -3,564 -1,595 -3,489 6,936 -6,344 -8,890 -65.62%
  QoQ % 49.49% -123.45% 54.28% -150.30% 209.33% 28.64% -
  Horiz. % 20.25% 40.09% 17.94% 39.25% -78.02% 71.36% 100.00%
NP 6,876 15,020 14,872 10,402 -27,781 -28,520 9,403 -18.88%
  QoQ % -54.22% 1.00% 42.97% 137.44% 2.59% -403.31% -
  Horiz. % 73.13% 159.74% 158.16% 110.62% -295.45% -303.31% 100.00%
NP to SH 6,876 15,020 5,483 10,402 -27,781 -28,520 9,403 -18.88%
  QoQ % -54.22% 173.94% -47.29% 137.44% 2.59% -403.31% -
  Horiz. % 73.13% 159.74% 58.31% 110.62% -295.45% -303.31% 100.00%
Tax Rate 20.75 % 19.18 % 9.69 % 25.12 % - % - % 48.60 % -43.39%
  QoQ % 8.19% 97.94% -61.43% 0.00% 0.00% 0.00% -
  Horiz. % 42.70% 39.47% 19.94% 51.69% 0.00% 0.00% 100.00%
Total Cost 23,535 14,931 14,804 21,858 66,155 62,207 31,229 -17.23%
  QoQ % 57.63% 0.86% -32.27% -66.96% 6.35% 99.20% -
  Horiz. % 75.36% 47.81% 47.40% 69.99% 211.84% 199.20% 100.00%
Net Worth 641,759 640,387 629,961 619,444 632,984 657,251 681,717 -3.96%
  QoQ % 0.21% 1.66% 1.70% -2.14% -3.69% -3.59% -
  Horiz. % 94.14% 93.94% 92.41% 90.87% 92.85% 96.41% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 17,465 - - - 17,604 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.21% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 116.28 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 641,759 640,387 629,961 619,444 632,984 657,251 681,717 -3.96%
  QoQ % 0.21% 1.66% 1.70% -2.14% -3.69% -3.59% -
  Horiz. % 94.14% 93.94% 92.41% 90.87% 92.85% 96.41% 100.00%
NOSH 1,145,999 1,164,341 1,166,595 1,168,764 1,172,194 1,173,662 1,175,374 -1.68%
  QoQ % -1.58% -0.19% -0.19% -0.29% -0.13% -0.15% -
  Horiz. % 97.50% 99.06% 99.25% 99.44% 99.73% 99.85% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 22.61 % 50.15 % 50.11 % 32.24 % -72.40 % -84.66 % 23.14 % -1.54%
  QoQ % -54.92% 0.08% 55.43% 144.53% 14.48% -465.86% -
  Horiz. % 97.71% 216.72% 216.55% 139.33% -312.88% -365.86% 100.00%
ROE 1.07 % 2.35 % 0.87 % 1.68 % -4.39 % -4.34 % 1.38 % -15.64%
  QoQ % -54.47% 170.11% -48.21% 138.27% -1.15% -414.49% -
  Horiz. % 77.54% 170.29% 63.04% 121.74% -318.12% -314.49% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 2.65 2.57 2.54 2.76 3.27 2.87 3.46 -16.33%
  QoQ % 3.11% 1.18% -7.97% -15.60% 13.94% -17.05% -
  Horiz. % 76.59% 74.28% 73.41% 79.77% 94.51% 82.95% 100.00%
EPS 0.60 1.29 0.47 0.89 -2.37 -2.43 0.80 -17.50%
  QoQ % -53.49% 174.47% -47.19% 137.55% 2.47% -403.75% -
  Horiz. % 75.00% 161.25% 58.75% 111.25% -296.25% -303.75% 100.00%
DPS 0.00 1.50 0.00 0.00 0.00 1.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.5600 0.5500 0.5400 0.5300 0.5400 0.5600 0.5800 -2.32%
  QoQ % 1.82% 1.85% 1.89% -1.85% -3.57% -3.45% -
  Horiz. % 96.55% 94.83% 93.10% 91.38% 93.10% 96.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 372,938
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 8.15 8.03 7.96 8.65 10.29 9.03 10.90 -17.66%
  QoQ % 1.49% 0.88% -7.98% -15.94% 13.95% -17.16% -
  Horiz. % 74.77% 73.67% 73.03% 79.36% 94.40% 82.84% 100.00%
EPS 1.84 4.03 1.47 2.79 -7.45 -7.65 2.52 -18.96%
  QoQ % -54.34% 174.15% -47.31% 137.45% 2.61% -403.57% -
  Horiz. % 73.02% 159.92% 58.33% 110.71% -295.63% -303.57% 100.00%
DPS 0.00 4.68 0.00 0.00 0.00 4.72 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.15% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.7208 1.7171 1.6892 1.6610 1.6973 1.7624 1.8280 -3.96%
  QoQ % 0.22% 1.65% 1.70% -2.14% -3.69% -3.59% -
  Horiz. % 94.14% 93.93% 92.41% 90.86% 92.85% 96.41% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.3350 0.2800 0.2700 0.2650 0.2700 0.2700 0.2800 -
P/RPS 12.62 10.88 10.61 9.60 8.25 9.41 8.10 34.50%
  QoQ % 15.99% 2.54% 10.52% 16.36% -12.33% 16.17% -
  Horiz. % 155.80% 134.32% 130.99% 118.52% 101.85% 116.17% 100.00%
P/EPS 55.83 21.71 57.45 29.78 -11.39 -11.11 35.00 36.64%
  QoQ % 157.16% -62.21% 92.91% 361.46% -2.52% -131.74% -
  Horiz. % 159.51% 62.03% 164.14% 85.09% -32.54% -31.74% 100.00%
EY 1.79 4.61 1.74 3.36 -8.78 -9.00 2.86 -26.89%
  QoQ % -61.17% 164.94% -48.21% 138.27% 2.44% -414.69% -
  Horiz. % 62.59% 161.19% 60.84% 117.48% -306.99% -314.69% 100.00%
DY 0.00 5.36 0.00 0.00 0.00 5.56 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 96.40% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.60 0.51 0.50 0.50 0.50 0.48 0.48 16.09%
  QoQ % 17.65% 2.00% 0.00% 0.00% 4.17% 0.00% -
  Horiz. % 125.00% 106.25% 104.17% 104.17% 104.17% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 11/08/14 21/05/14 20/02/14 15/11/13 06/08/13 27/05/13 21/02/13 -
Price 0.3450 0.3200 0.2800 0.2750 0.2900 0.3100 0.2450 -
P/RPS 13.00 12.44 11.01 9.96 8.86 10.80 7.09 49.97%
  QoQ % 4.50% 12.99% 10.54% 12.42% -17.96% 52.33% -
  Horiz. % 183.36% 175.46% 155.29% 140.48% 124.96% 152.33% 100.00%
P/EPS 57.50 24.81 59.57 30.90 -12.24 -12.76 30.63 52.35%
  QoQ % 131.76% -58.35% 92.78% 352.45% 4.08% -141.66% -
  Horiz. % 187.72% 81.00% 194.48% 100.88% -39.96% -41.66% 100.00%
EY 1.74 4.03 1.68 3.24 -8.17 -7.84 3.27 -34.41%
  QoQ % -56.82% 139.88% -48.15% 139.66% -4.21% -339.76% -
  Horiz. % 53.21% 123.24% 51.38% 99.08% -249.85% -239.76% 100.00%
DY 0.00 4.69 0.00 0.00 0.00 4.84 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 96.90% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.62 0.58 0.52 0.52 0.54 0.55 0.42 29.74%
  QoQ % 6.90% 11.54% 0.00% -3.70% -1.82% 30.95% -
  Horiz. % 147.62% 138.10% 123.81% 123.81% 128.57% 130.95% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

240  465  424  792 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.45+0.02 
 VELESTO 0.16-0.005 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.34-0.01 
 SERBADK-WA 0.250.00 
 MINETEC 0.17+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. Dayang: Investment Banks buying aggressively - Koon Yew Yin Koon Yew Yin's Blog
2. Stocks on Radar - Genting Bhd (3182) AmInvest Research Reports
3. DUFU technology product used for Covid-19 detection? News1
4. Daily Technical Highlights – (JAKS, CARIMIN) Kenanga Research & Investment
5. Oil & Gas - Trump bump likely to be temporary AmInvest Research Reports
6. 大海啸来袭你靠自己?/拿督刘明 包公升堂●拿督刘明
7. [转贴] 现在可以买股吗? - RH Research Good Articles to Share
8. Dow 15,000 very likely as coronavirus pandemic hits U.S. economy: strategist Dow 15,000 very likely as coronavirus pandemic hits U.S. economy: strategist
Partners & Brokers