[RCECAP] QoQ Annualized Quarter Result on 31-Dec-2005 [#3]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- -6.94%
YoY- 33.12%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 85,336 75,640 57,478 51,390 47,590 44,100 44,596 54.07%
PBT 41,716 35,692 23,512 21,972 26,458 32,408 18,912 69.36%
Tax -6,534 -7,852 -1,197 -2,934 -6,102 -10,956 -4,024 38.10%
NP 35,182 27,840 22,315 19,037 20,356 21,452 14,888 77.32%
-
NP to SH 35,182 27,840 19,791 16,593 17,830 18,800 14,888 77.32%
-
Tax Rate 15.66% 22.00% 5.09% 13.35% 23.06% 33.81% 21.28% -
Total Cost 50,154 47,800 35,163 32,353 27,234 22,648 29,708 41.73%
-
Net Worth 112,682 85,473 81,444 0 0 44,188 60,230 51.77%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 112,682 85,473 81,444 0 0 44,188 60,230 51.77%
NOSH 626,014 407,017 407,222 401,451 401,576 401,709 401,536 34.41%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 41.23% 36.81% 38.82% 37.04% 42.77% 48.64% 33.38% -
ROE 31.22% 32.57% 24.30% 0.00% 0.00% 42.55% 24.72% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 13.63 18.58 14.11 12.80 11.85 10.98 11.11 14.58%
EPS 5.62 6.84 3.69 3.09 3.34 4.68 3.71 31.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.21 0.20 0.00 0.00 0.11 0.15 12.91%
Adjusted Per Share Value based on latest NOSH - 401,136
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 5.75 5.10 3.87 3.46 3.21 2.97 3.00 54.23%
EPS 2.37 1.88 1.33 1.12 1.20 1.27 1.00 77.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0759 0.0576 0.0549 0.00 0.00 0.0298 0.0406 51.69%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.20 0.23 0.15 0.15 0.17 0.17 0.15 -
P/RPS 1.47 1.24 1.06 1.17 1.43 1.55 1.35 5.83%
P/EPS 3.56 3.36 3.09 3.63 3.83 3.63 4.05 -8.23%
EY 28.10 29.74 32.40 27.56 26.12 27.53 24.72 8.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.10 0.75 0.00 0.00 1.55 1.00 7.19%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 28/08/06 19/05/06 24/02/06 21/11/05 25/08/05 25/05/05 -
Price 0.23 0.21 0.24 0.15 0.15 0.15 0.14 -
P/RPS 1.69 1.13 1.70 1.17 1.27 1.37 1.26 21.59%
P/EPS 4.09 3.07 4.94 3.63 3.38 3.21 3.78 5.39%
EY 24.43 32.57 20.25 27.56 29.60 31.20 26.48 -5.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.00 1.20 0.00 0.00 1.36 0.93 23.70%

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