[RCECAP] QoQ Annualized Quarter Result on 30-Jun-2013 [#1]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
06-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -1243.37%
YoY- -308.28%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 130,261 133,746 141,268 153,496 167,832 178,860 187,026 -21.44%
PBT 14,225 -5,812 -41,652 -138,868 34,210 75,181 76,186 -67.36%
Tax -1,712 2,469 6,894 27,744 -24,491 -24,196 -18,514 -79.58%
NP 12,513 -3,342 -34,758 -111,124 9,719 50,985 57,672 -63.92%
-
NP to SH 3,124 -15,861 -34,758 -111,124 9,719 50,985 57,672 -85.70%
-
Tax Rate 12.04% - - - 71.59% 32.18% 24.30% -
Total Cost 117,748 137,089 176,026 264,620 158,113 127,874 129,354 -6.08%
-
Net Worth 636,370 629,788 622,356 632,984 655,739 680,325 820,536 -15.60%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 17,355 - - - 17,564 - - -
Div Payout % 555.56% - - - 180.72% - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 636,370 629,788 622,356 632,984 655,739 680,325 820,536 -15.60%
NOSH 1,157,036 1,166,274 1,174,256 1,172,194 1,170,963 1,172,975 1,172,195 -0.86%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 9.61% -2.50% -24.60% -72.40% 5.79% 28.51% 30.84% -
ROE 0.49% -2.52% -5.58% -17.56% 1.48% 7.49% 7.03% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 11.26 11.47 12.03 13.09 14.33 15.25 15.96 -20.76%
EPS 0.27 -1.36 -2.96 -9.48 0.83 4.35 4.92 -85.58%
DPS 1.50 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.55 0.54 0.53 0.54 0.56 0.58 0.70 -14.86%
Adjusted Per Share Value based on latest NOSH - 1,172,194
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 17.58 18.05 19.06 20.71 22.65 24.14 25.24 -21.44%
EPS 0.42 -2.14 -4.69 -15.00 1.31 6.88 7.78 -85.74%
DPS 2.34 0.00 0.00 0.00 2.37 0.00 0.00 -
NAPS 0.8587 0.8498 0.8398 0.8542 0.8849 0.918 1.1072 -15.59%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.28 0.27 0.265 0.27 0.27 0.28 0.30 -
P/RPS 2.49 2.35 2.20 2.06 1.88 1.84 1.88 20.62%
P/EPS 103.70 -19.85 -8.95 -2.85 32.53 6.44 6.10 562.29%
EY 0.96 -5.04 -11.17 -35.11 3.07 15.52 16.40 -84.95%
DY 5.36 0.00 0.00 0.00 5.56 0.00 0.00 -
P/NAPS 0.51 0.50 0.50 0.50 0.48 0.48 0.43 12.05%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 21/05/14 20/02/14 15/11/13 06/08/13 27/05/13 21/02/13 06/11/12 -
Price 0.32 0.28 0.275 0.29 0.31 0.245 0.31 -
P/RPS 2.84 2.44 2.29 2.21 2.16 1.61 1.94 28.95%
P/EPS 118.52 -20.59 -9.29 -3.06 37.35 5.64 6.30 608.61%
EY 0.84 -4.86 -10.76 -32.69 2.68 17.74 15.87 -85.92%
DY 4.69 0.00 0.00 0.00 4.84 0.00 0.00 -
P/NAPS 0.58 0.52 0.52 0.54 0.55 0.42 0.44 20.24%

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