[REKATECH] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 24.63%
YoY- 60.13%
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 864 1,292 1,292 5,658 4,177 5,406 5,440 -70.63%
PBT -16,577 -18,948 -996 -3,905 -5,181 -4,970 -2,804 226.59%
Tax 0 0 0 0 0 0 0 -
NP -16,577 -18,948 -996 -3,905 -5,181 -4,970 -2,804 226.59%
-
NP to SH -16,577 -18,948 -996 -3,906 -5,182 -4,972 -2,808 226.28%
-
Tax Rate - - - - - - - -
Total Cost 17,441 20,240 2,288 9,563 9,358 10,376 8,244 64.72%
-
Net Worth -2,350 2,350 11,318 11,779 11,778 14,071 14,039 -
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth -2,350 2,350 11,318 11,779 11,778 14,071 14,039 -
NOSH 235,028 235,086 226,363 235,581 235,575 234,528 233,999 0.29%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -1,918.67% -1,466.56% -77.09% -69.02% -124.03% -91.93% -51.54% -
ROE 0.00% -806.00% -8.80% -33.16% -44.00% -35.33% -20.00% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 0.37 0.55 0.57 2.40 1.77 2.31 2.32 -70.55%
EPS -7.05 -8.06 -0.44 -1.66 -2.20 -2.12 -1.20 225.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.01 0.01 0.05 0.05 0.05 0.06 0.06 -
Adjusted Per Share Value based on latest NOSH - 235,555
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 0.15 0.22 0.22 0.96 0.71 0.91 0.92 -70.12%
EPS -2.80 -3.20 -0.17 -0.66 -0.88 -0.84 -0.47 228.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.004 0.004 0.0191 0.0199 0.0199 0.0238 0.0237 -
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.035 0.03 0.06 0.06 0.05 0.05 0.05 -
P/RPS 9.52 5.46 10.51 2.50 2.82 2.17 2.15 169.40%
P/EPS -0.50 -0.37 -13.64 -3.62 -2.27 -2.36 -4.17 -75.65%
EY -201.52 -268.67 -7.33 -27.63 -44.00 -42.40 -24.00 312.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 3.00 1.20 1.20 1.00 0.83 0.83 -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 17/11/11 29/07/11 27/05/11 28/02/11 18/11/10 27/08/10 25/05/10 -
Price 0.04 0.03 0.04 0.06 0.08 0.04 0.04 -
P/RPS 10.88 5.46 7.01 2.50 4.51 1.74 1.72 241.64%
P/EPS -0.57 -0.37 -9.09 -3.62 -3.64 -1.89 -3.33 -69.13%
EY -176.33 -268.67 -11.00 -27.63 -27.50 -53.00 -30.00 225.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 3.00 0.80 1.20 1.60 0.67 0.67 -

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