[REKATECH] QoQ Annualized Quarter Result on 31-Mar-2019

Announcement Date
31-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019
Profit Trend
QoQ- -59.09%
YoY- -78.04%
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 6,678 6,703 5,886 6,028 7,593 6,713 7,126 -4.22%
PBT -300 1,299 558 688 2,281 1,797 2,352 -
Tax -706 -520 -232 -240 -1,186 -813 -1,080 -24.61%
NP -1,006 778 326 448 1,095 984 1,272 -
-
NP to SH -1,006 778 326 448 1,095 984 1,272 -
-
Tax Rate - 40.03% 41.58% 34.88% 51.99% 45.24% 45.92% -
Total Cost 7,685 5,925 5,560 5,580 6,498 5,729 5,854 19.83%
-
Net Worth 75,146 75,146 72,642 64,961 68,013 63,695 63,648 11.67%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 75,146 75,146 72,642 64,961 68,013 63,695 63,648 11.67%
NOSH 250,489 250,489 250,489 224,095 220,426 219,717 219,477 9.18%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -15.08% 11.61% 5.54% 7.43% 14.42% 14.66% 17.85% -
ROE -1.34% 1.04% 0.45% 0.69% 1.61% 1.54% 2.00% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 2.67 2.68 2.35 2.69 3.35 3.06 3.25 -12.25%
EPS -0.40 0.32 0.14 0.20 0.50 0.45 0.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.30 0.29 0.29 0.30 0.29 0.29 2.27%
Adjusted Per Share Value based on latest NOSH - 224,095
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 1.13 1.13 0.99 1.02 1.28 1.13 1.20 -3.91%
EPS -0.17 0.13 0.06 0.08 0.18 0.17 0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1269 0.1269 0.1227 0.1097 0.1149 0.1076 0.1075 11.66%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.12 0.105 0.11 0.12 0.195 0.235 0.20 -
P/RPS 4.50 3.92 4.68 4.46 5.82 7.69 6.16 -18.84%
P/EPS -29.85 33.78 84.52 60.00 40.37 52.45 34.51 -
EY -3.35 2.96 1.18 1.67 2.48 1.91 2.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.35 0.38 0.41 0.65 0.81 0.69 -30.40%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 28/11/19 29/08/19 31/05/19 28/02/19 19/11/18 28/08/18 -
Price 0.11 0.15 0.11 0.115 0.16 0.165 0.22 -
P/RPS 4.13 5.61 4.68 4.27 4.78 5.40 6.78 -28.07%
P/EPS -27.36 48.26 84.52 57.50 33.13 36.83 37.96 -
EY -3.65 2.07 1.18 1.74 3.02 2.72 2.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.50 0.38 0.40 0.53 0.57 0.76 -38.03%

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