[REKATECH] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[REKATECH] REKATECH CAPITAL BERHAD
Announcement Date
24-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 11.92%
YoY- -18.68%
Quarter Report
Latest QR
Upcoming QR
REKATECH's Result
REKATECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 8,576 8,180 9,014 9,552 7,204 7,850 8,526 0.38%
PBT 4,429 3,486 4,070 4,700 3,893 4,649 6,494 -22.46%
Tax -298 -145 -200 -400 -51 -68 -102 103.96%
NP 4,131 3,341 3,870 4,300 3,842 4,581 6,392 -25.19%
-
NP to SH 4,131 3,341 3,870 4,300 3,842 4,581 6,392 -25.19%
-
Tax Rate 6.73% 4.16% 4.91% 8.51% 1.31% 1.46% 1.57% -
Total Cost 4,445 4,838 5,144 5,252 3,362 3,269 2,134 62.88%
-
Net Worth 7,041 0 4,719 2,336 2,357 2,353 2,349 107.47%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 7,041 0 4,719 2,336 2,357 2,353 2,349 107.47%
NOSH 234,715 235,079 235,975 233,695 235,705 235,342 234,999 -0.08%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 48.17% 40.85% 42.93% 45.02% 53.33% 58.36% 74.97% -
ROE 58.67% 0.00% 82.00% 184.00% 163.00% 194.67% 272.00% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 3.65 3.48 3.82 4.09 3.06 3.34 3.63 0.36%
EPS 1.76 14.21 1.64 1.84 1.63 1.95 2.72 -25.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.00 0.02 0.01 0.01 0.01 0.01 107.59%
Adjusted Per Share Value based on latest NOSH - 233,695
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1.75 1.67 1.84 1.95 1.47 1.60 1.74 0.38%
EPS 0.84 0.68 0.79 0.88 0.78 0.93 1.30 -25.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0144 0.00 0.0096 0.0048 0.0048 0.0048 0.0048 107.59%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.065 0.06 0.055 0.045 0.04 0.04 0.03 -
P/RPS 1.78 1.72 1.44 1.10 1.31 1.20 0.83 66.06%
P/EPS 3.69 4.22 3.35 2.45 2.45 2.05 1.10 123.59%
EY 27.08 23.69 29.82 40.89 40.75 48.67 90.67 -55.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 0.00 2.75 4.50 4.00 4.00 3.00 -19.37%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 19/11/13 28/08/13 24/04/13 19/02/13 05/11/12 19/07/12 -
Price 0.065 0.08 0.055 0.04 0.045 0.04 0.03 -
P/RPS 1.78 2.30 1.44 0.98 1.47 1.20 0.83 66.06%
P/EPS 3.69 5.63 3.35 2.17 2.76 2.05 1.10 123.59%
EY 27.08 17.77 29.82 46.00 36.22 48.67 90.67 -55.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 0.00 2.75 4.00 4.50 4.00 3.00 -19.37%

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