[REKATECH] QoQ Annualized Quarter Result on 30-Sep-2018

Announcement Date
19-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018
Profit Trend
QoQ- -22.64%
YoY- -71.14%
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 5,886 6,028 7,593 6,713 7,126 7,848 9,116 -25.35%
PBT 558 688 2,281 1,797 2,352 3,464 5,751 -78.97%
Tax -232 -240 -1,186 -813 -1,080 -1,424 -2,089 -76.98%
NP 326 448 1,095 984 1,272 2,040 3,662 -80.15%
-
NP to SH 326 448 1,095 984 1,272 2,040 3,662 -80.15%
-
Tax Rate 41.58% 34.88% 51.99% 45.24% 45.92% 41.11% 36.32% -
Total Cost 5,560 5,580 6,498 5,729 5,854 5,808 5,454 1.29%
-
Net Worth 72,642 64,961 68,013 63,695 63,648 63,621 63,621 9.26%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 72,642 64,961 68,013 63,695 63,648 63,621 63,621 9.26%
NOSH 250,489 224,095 220,426 219,717 219,477 219,385 219,385 9.26%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 5.54% 7.43% 14.42% 14.66% 17.85% 25.99% 40.17% -
ROE 0.45% 0.69% 1.61% 1.54% 2.00% 3.21% 5.76% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 2.35 2.69 3.35 3.06 3.25 3.58 4.16 -31.73%
EPS 0.14 0.20 0.50 0.45 0.62 0.92 1.73 -81.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.29 0.30 0.29 0.29 0.29 0.29 0.00%
Adjusted Per Share Value based on latest NOSH - 219,717
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 0.99 1.02 1.28 1.13 1.20 1.33 1.54 -25.57%
EPS 0.06 0.08 0.18 0.17 0.21 0.34 0.62 -79.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1227 0.1097 0.1149 0.1076 0.1075 0.1075 0.1075 9.24%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.11 0.12 0.195 0.235 0.20 0.18 0.215 -
P/RPS 4.68 4.46 5.82 7.69 6.16 5.03 5.17 -6.43%
P/EPS 84.52 60.00 40.37 52.45 34.51 19.36 12.88 251.71%
EY 1.18 1.67 2.48 1.91 2.90 5.17 7.76 -71.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.41 0.65 0.81 0.69 0.62 0.74 -35.95%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 31/05/19 28/02/19 19/11/18 28/08/18 31/05/18 28/02/18 -
Price 0.11 0.115 0.16 0.165 0.22 0.20 0.19 -
P/RPS 4.68 4.27 4.78 5.40 6.78 5.59 4.57 1.60%
P/EPS 84.52 57.50 33.13 36.83 37.96 21.51 11.38 282.06%
EY 1.18 1.74 3.02 2.72 2.63 4.65 8.79 -73.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.40 0.53 0.57 0.76 0.69 0.66 -30.86%

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