[RCECAP] QoQ Annualized Quarter Result on 31-Mar-2006 [#4]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
19-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 19.27%
YoY- 32.93%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 90,262 85,336 75,640 57,478 51,390 47,590 44,100 60.99%
PBT 71,222 41,716 35,692 23,512 21,972 26,458 32,408 68.79%
Tax -7,966 -6,534 -7,852 -1,197 -2,934 -6,102 -10,956 -19.09%
NP 63,256 35,182 27,840 22,315 19,037 20,356 21,452 105.22%
-
NP to SH 63,256 35,182 27,840 19,791 16,593 17,830 18,800 124.04%
-
Tax Rate 11.18% 15.66% 22.00% 5.09% 13.35% 23.06% 33.81% -
Total Cost 27,006 50,154 47,800 35,163 32,353 27,234 22,648 12.41%
-
Net Worth 145,295 112,682 85,473 81,444 0 0 44,188 120.64%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 145,295 112,682 85,473 81,444 0 0 44,188 120.64%
NOSH 631,717 626,014 407,017 407,222 401,451 401,576 401,709 35.11%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 70.08% 41.23% 36.81% 38.82% 37.04% 42.77% 48.64% -
ROE 43.54% 31.22% 32.57% 24.30% 0.00% 0.00% 42.55% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 14.29 13.63 18.58 14.11 12.80 11.85 10.98 19.14%
EPS 10.01 5.62 6.84 3.69 3.09 3.34 4.68 65.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.18 0.21 0.20 0.00 0.00 0.11 63.29%
Adjusted Per Share Value based on latest NOSH - 408,111
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 6.08 5.75 5.10 3.87 3.46 3.21 2.97 61.01%
EPS 4.26 2.37 1.88 1.33 1.12 1.20 1.27 123.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0979 0.0759 0.0576 0.0549 0.00 0.00 0.0298 120.51%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.27 0.20 0.23 0.15 0.15 0.17 0.17 -
P/RPS 1.89 1.47 1.24 1.06 1.17 1.43 1.55 14.09%
P/EPS 2.70 3.56 3.36 3.09 3.63 3.83 3.63 -17.86%
EY 37.09 28.10 29.74 32.40 27.56 26.12 27.53 21.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.11 1.10 0.75 0.00 0.00 1.55 -17.05%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 29/11/06 28/08/06 19/05/06 24/02/06 21/11/05 25/08/05 -
Price 0.38 0.23 0.21 0.24 0.15 0.15 0.15 -
P/RPS 2.66 1.69 1.13 1.70 1.17 1.27 1.37 55.44%
P/EPS 3.79 4.09 3.07 4.94 3.63 3.38 3.21 11.67%
EY 26.35 24.43 32.57 20.25 27.56 29.60 31.20 -10.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.28 1.00 1.20 0.00 0.00 1.36 13.71%

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