[RCECAP] QoQ Annualized Quarter Result on 30-Sep-2003 [#2]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- -46.5%
YoY- 25251.52%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 53,216 54,633 51,073 50,288 49,932 44,873 45,012 11.82%
PBT 21,284 29,125 30,926 36,390 65,772 371 2,566 310.29%
Tax -8,780 -7,204 -4,386 -2,926 -3,220 -1,471 -2,005 167.90%
NP 12,504 21,921 26,540 33,464 62,552 -1,100 561 693.49%
-
NP to SH 12,504 21,921 26,540 33,464 62,552 -1,100 561 693.49%
-
Tax Rate 41.25% 24.73% 14.18% 8.04% 4.90% 396.50% 78.14% -
Total Cost 40,712 32,712 24,533 16,824 -12,620 45,973 44,450 -5.69%
-
Net Worth 48,092 4,419 42,957 39,589 38,469 9,717 22,640 65.32%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 48,092 4,419 42,957 39,589 38,469 9,717 22,640 65.32%
NOSH 400,769 40,151 40,147 18,674 18,674 18,687 18,711 672.69%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 23.50% 40.12% 51.96% 66.54% 125.27% -2.45% 1.25% -
ROE 26.00% 496.01% 61.78% 84.53% 162.60% -11.32% 2.48% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 13.28 135.98 127.22 269.29 267.38 240.12 240.56 -85.52%
EPS 3.12 5.46 66.11 179.20 334.96 -2.74 3.00 2.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.11 1.07 2.12 2.06 0.52 1.21 -78.60%
Adjusted Per Share Value based on latest NOSH - 18,668
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 7.18 7.37 6.89 6.79 6.74 6.06 6.07 11.85%
EPS 1.69 2.96 3.58 4.52 8.44 -0.15 0.08 665.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0649 0.006 0.058 0.0534 0.0519 0.0131 0.0306 65.15%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.18 0.17 0.09 0.08 0.07 0.06 0.07 -
P/RPS 1.36 0.13 0.07 0.03 0.03 0.02 0.03 1174.34%
P/EPS 5.77 0.31 0.14 0.04 0.02 -1.02 2.33 83.14%
EY 17.33 320.95 734.52 2,240.00 4,785.14 -98.10 42.86 -45.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.55 0.08 0.04 0.03 0.12 0.06 756.66%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 31/05/04 24/02/04 21/11/03 19/08/03 27/05/03 26/02/03 -
Price 0.17 1.76 0.09 0.10 0.08 0.07 0.06 -
P/RPS 1.28 1.29 0.07 0.04 0.03 0.03 0.02 1504.06%
P/EPS 5.45 3.23 0.14 0.06 0.02 -1.19 2.00 95.21%
EY 18.35 31.00 734.52 1,792.00 4,187.00 -84.09 50.00 -48.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 16.00 0.08 0.05 0.04 0.13 0.05 832.74%

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