[REKATECH] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 23.63%
YoY- 7.52%
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 9,880 11,218 10,804 8,576 8,180 9,014 9,552 2.27%
PBT 5,506 6,764 7,312 4,429 3,486 4,070 4,700 11.11%
Tax -13 -126 -240 -298 -145 -200 -400 -89.79%
NP 5,493 6,638 7,072 4,131 3,341 3,870 4,300 17.71%
-
NP to SH 5,493 6,638 7,072 4,131 3,341 3,870 4,300 17.71%
-
Tax Rate 0.24% 1.86% 3.28% 6.73% 4.16% 4.91% 8.51% -
Total Cost 4,386 4,580 3,732 4,445 4,838 5,144 5,252 -11.30%
-
Net Worth 13,848 8,811 9,429 7,041 0 4,719 2,336 227.19%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 13,848 8,811 9,429 7,041 0 4,719 2,336 227.19%
NOSH 86,554 58,743 235,733 234,715 235,079 235,975 233,695 -48.39%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 55.60% 59.17% 65.46% 48.17% 40.85% 42.93% 45.02% -
ROE 39.67% 75.33% 75.00% 58.67% 0.00% 82.00% 184.00% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 11.41 19.10 4.58 3.65 3.48 3.82 4.09 98.04%
EPS 6.35 11.30 3.00 1.76 14.21 1.64 1.84 128.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.15 0.04 0.03 0.00 0.02 0.01 533.89%
Adjusted Per Share Value based on latest NOSH - 234,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1.67 1.89 1.83 1.45 1.38 1.52 1.61 2.46%
EPS 0.93 1.12 1.19 0.70 0.56 0.65 0.73 17.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0234 0.0149 0.0159 0.0119 0.00 0.008 0.0039 229.83%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.615 0.30 0.085 0.065 0.06 0.055 0.045 -
P/RPS 5.39 1.57 1.85 1.78 1.72 1.44 1.10 188.21%
P/EPS 9.69 2.65 2.83 3.69 4.22 3.35 2.45 149.88%
EY 10.32 37.67 35.29 27.08 23.69 29.82 40.89 -60.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.84 2.00 2.13 2.17 0.00 2.75 4.50 -10.02%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 10/11/14 25/08/14 08/05/14 26/02/14 19/11/13 28/08/13 24/04/13 -
Price 0.64 0.565 0.31 0.065 0.08 0.055 0.04 -
P/RPS 5.61 2.96 6.76 1.78 2.30 1.44 0.98 219.66%
P/EPS 10.08 5.00 10.33 3.69 5.63 3.35 2.17 178.13%
EY 9.92 20.00 9.68 27.08 17.77 29.82 46.00 -64.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.00 3.77 7.75 2.17 0.00 2.75 4.00 0.00%

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 & 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