[RCECAP] QoQ Annualized Quarter Result on 31-Dec-2003 [#3]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -20.69%
YoY- 4628.03%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 41,338 53,216 54,633 51,073 50,288 49,932 44,873 -5.30%
PBT 23,432 21,284 29,125 30,926 36,390 65,772 371 1474.02%
Tax -9,438 -8,780 -7,204 -4,386 -2,926 -3,220 -1,471 244.11%
NP 13,994 12,504 21,921 26,540 33,464 62,552 -1,100 -
-
NP to SH 13,994 12,504 21,921 26,540 33,464 62,552 -1,100 -
-
Tax Rate 40.28% 41.25% 24.73% 14.18% 8.04% 4.90% 396.50% -
Total Cost 27,344 40,712 32,712 24,533 16,824 -12,620 45,973 -29.20%
-
Net Worth 52,276 48,092 4,419 42,957 39,589 38,469 9,717 206.08%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 52,276 48,092 4,419 42,957 39,589 38,469 9,717 206.08%
NOSH 402,126 400,769 40,151 40,147 18,674 18,674 18,687 669.34%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 33.85% 23.50% 40.12% 51.96% 66.54% 125.27% -2.45% -
ROE 26.77% 26.00% 496.01% 61.78% 84.53% 162.60% -11.32% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 10.28 13.28 135.98 127.22 269.29 267.38 240.12 -87.69%
EPS 3.48 3.12 5.46 66.11 179.20 334.96 -2.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.12 0.11 1.07 2.12 2.06 0.52 -60.21%
Adjusted Per Share Value based on latest NOSH - 40,164
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 5.58 7.18 7.37 6.89 6.79 6.74 6.06 -5.33%
EPS 1.89 1.69 2.96 3.58 4.52 8.44 -0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0705 0.0649 0.006 0.058 0.0534 0.0519 0.0131 206.15%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.14 0.18 0.17 0.09 0.08 0.07 0.06 -
P/RPS 1.36 1.36 0.13 0.07 0.03 0.03 0.02 1553.23%
P/EPS 4.02 5.77 0.31 0.14 0.04 0.02 -1.02 -
EY 24.86 17.33 320.95 734.52 2,240.00 4,785.14 -98.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.50 1.55 0.08 0.04 0.03 0.12 330.94%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 26/08/04 31/05/04 24/02/04 21/11/03 19/08/03 27/05/03 -
Price 0.17 0.17 1.76 0.09 0.10 0.08 0.07 -
P/RPS 1.65 1.28 1.29 0.07 0.04 0.03 0.03 1335.72%
P/EPS 4.89 5.45 3.23 0.14 0.06 0.02 -1.19 -
EY 20.47 18.35 31.00 734.52 1,792.00 4,187.00 -84.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.42 16.00 0.08 0.05 0.04 0.13 364.57%

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