[RENEUCO] QoQ Annualized Quarter Result on 31-Oct-2003 [#2]

Announcement Date
18-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Oct-2003 [#2]
Profit Trend
QoQ- -10.9%
YoY- -210.96%
View:
Show?
Annualized Quarter Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 21,292 21,467 22,521 23,536 23,020 28,437 28,912 -18.46%
PBT -4,920 -5,152 -3,977 -4,492 4,136 1,115 3,017 -
Tax 0 250 -40 78 -8,116 -531 73 -
NP -4,920 -4,902 -4,017 -4,414 -3,980 584 3,090 -
-
NP to SH -4,920 -4,902 -4,017 -4,414 -3,980 584 3,090 -
-
Tax Rate - - - - 196.23% 47.62% -2.42% -
Total Cost 26,212 26,369 26,538 27,950 27,000 27,853 25,821 1.00%
-
Net Worth 51,344 52,411 54,166 54,969 57,734 58,811 60,309 -10.18%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div - - - - - 1,439 - -
Div Payout % - - - - - 246.48% - -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 51,344 52,411 54,166 54,969 57,734 58,811 60,309 -10.18%
NOSH 56,422 56,356 56,423 41,022 40,946 41,126 41,026 23.69%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin -23.11% -22.84% -17.84% -18.75% -17.29% 2.05% 10.69% -
ROE -9.58% -9.35% -7.42% -8.03% -6.89% 0.99% 5.12% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 37.74 38.09 39.92 57.37 56.22 69.14 70.47 -34.07%
EPS -8.72 -8.70 -7.12 -10.76 -7.04 1.42 7.53 -
DPS 0.00 0.00 0.00 0.00 0.00 3.50 0.00 -
NAPS 0.91 0.93 0.96 1.34 1.41 1.43 1.47 -27.38%
Adjusted Per Share Value based on latest NOSH - 40,979
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 1.86 1.88 1.97 2.06 2.01 2.49 2.53 -18.55%
EPS -0.43 -0.43 -0.35 -0.39 -0.35 0.05 0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.13 0.00 -
NAPS 0.0449 0.0459 0.0474 0.0481 0.0505 0.0515 0.0528 -10.25%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 31/01/03 -
Price 0.60 0.70 0.88 1.11 0.93 0.70 1.02 -
P/RPS 1.59 1.84 2.20 1.93 1.65 1.01 1.45 6.34%
P/EPS -6.88 -8.05 -12.36 -10.32 -9.57 49.30 13.54 -
EY -14.53 -12.43 -8.09 -9.69 -10.45 2.03 7.39 -
DY 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
P/NAPS 0.66 0.75 0.92 0.83 0.66 0.49 0.69 -2.92%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 22/09/04 23/06/04 28/04/04 18/12/03 24/09/03 23/06/03 20/03/03 -
Price 0.53 0.63 0.69 1.23 0.94 0.85 0.81 -
P/RPS 1.40 1.65 1.73 2.14 1.67 1.23 1.15 14.02%
P/EPS -6.08 -7.24 -9.69 -11.43 -9.67 59.86 10.75 -
EY -16.45 -13.81 -10.32 -8.75 -10.34 1.67 9.30 -
DY 0.00 0.00 0.00 0.00 0.00 4.12 0.00 -
P/NAPS 0.58 0.68 0.72 0.92 0.67 0.59 0.55 3.60%

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