[REKATECH] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[REKATECH] REKATECH CAPITAL BERHAD
Announcement Date
08-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 71.19%
YoY- 64.47%
Quarter Report
Latest QR
Upcoming QR
REKATECH's Result
REKATECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 10,045 9,880 11,218 10,804 8,576 8,180 9,014 7.46%
PBT 5,512 5,506 6,764 7,312 4,429 3,486 4,070 22.34%
Tax 80 -13 -126 -240 -298 -145 -200 -
NP 5,592 5,493 6,638 7,072 4,131 3,341 3,870 27.72%
-
NP to SH 5,592 5,493 6,638 7,072 4,131 3,341 3,870 27.72%
-
Tax Rate -1.45% 0.24% 1.86% 3.28% 6.73% 4.16% 4.91% -
Total Cost 4,453 4,386 4,580 3,732 4,445 4,838 5,144 -9.14%
-
Net Worth 17,067 13,848 8,811 9,429 7,041 0 4,719 135.06%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 17,067 13,848 8,811 9,429 7,041 0 4,719 135.06%
NOSH 100,394 86,554 58,743 235,733 234,715 235,079 235,975 -43.34%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 55.67% 55.60% 59.17% 65.46% 48.17% 40.85% 42.93% -
ROE 32.76% 39.67% 75.33% 75.00% 58.67% 0.00% 82.00% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 10.01 11.41 19.10 4.58 3.65 3.48 3.82 89.73%
EPS 5.57 6.35 11.30 3.00 1.76 14.21 1.64 125.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.16 0.15 0.04 0.03 0.00 0.02 314.87%
Adjusted Per Share Value based on latest NOSH - 235,733
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 2.05 2.02 2.29 2.20 1.75 1.67 1.84 7.44%
EPS 1.14 1.12 1.35 1.44 0.84 0.68 0.79 27.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0348 0.0283 0.018 0.0192 0.0144 0.00 0.0096 135.42%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.515 0.615 0.30 0.085 0.065 0.06 0.055 -
P/RPS 5.15 5.39 1.57 1.85 1.78 1.72 1.44 133.32%
P/EPS 9.25 9.69 2.65 2.83 3.69 4.22 3.35 96.45%
EY 10.82 10.32 37.67 35.29 27.08 23.69 29.82 -49.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.03 3.84 2.00 2.13 2.17 0.00 2.75 6.65%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 10/11/14 25/08/14 08/05/14 26/02/14 19/11/13 28/08/13 -
Price 0.50 0.64 0.565 0.31 0.065 0.08 0.055 -
P/RPS 5.00 5.61 2.96 6.76 1.78 2.30 1.44 128.78%
P/EPS 8.98 10.08 5.00 10.33 3.69 5.63 3.35 92.62%
EY 11.14 9.92 20.00 9.68 27.08 17.77 29.82 -48.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.94 4.00 3.77 7.75 2.17 0.00 2.75 4.54%

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