[REKATECH] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -247.61%
YoY- -25.81%
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 3,749 16,017 12,347 7,931 4,610 15,202 12,677 -55.57%
PBT -276 -14,070 -3,846 -1,631 -557 -14,592 -3,512 -81.62%
Tax 0 -115 -88 -88 0 1,189 8 -
NP -276 -14,185 -3,934 -1,719 -557 -13,403 -3,504 -81.59%
-
NP to SH -276 -14,000 -3,750 -1,599 -460 -13,390 -3,502 -81.58%
-
Tax Rate - - - - - - - -
Total Cost 4,025 30,202 16,281 9,650 5,167 28,605 16,181 -60.41%
-
Net Worth 23,000 23,512 35,156 37,623 36,799 39,935 49,357 -39.86%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 23,000 23,512 35,156 37,623 36,799 39,935 49,357 -39.86%
NOSH 230,000 235,129 234,374 235,147 229,999 234,912 235,033 -1.43%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin -7.36% -88.56% -31.86% -21.67% -12.08% -88.17% -27.64% -
ROE -1.20% -59.54% -10.67% -4.25% -1.25% -33.53% -7.10% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 1.63 6.81 5.27 3.37 2.00 6.47 5.39 -54.91%
EPS -0.12 -5.96 -1.60 -0.68 -0.20 -5.70 -1.49 -81.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.15 0.16 0.16 0.17 0.21 -38.99%
Adjusted Per Share Value based on latest NOSH - 237,291
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 0.63 2.71 2.09 1.34 0.78 2.57 2.14 -55.71%
EPS -0.05 -2.36 -0.63 -0.27 -0.08 -2.26 -0.59 -80.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0389 0.0397 0.0594 0.0636 0.0622 0.0675 0.0834 -39.82%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.06 0.08 0.08 0.11 0.14 0.16 0.19 -
P/RPS 3.68 1.17 1.52 3.26 6.98 2.47 3.52 3.00%
P/EPS -50.00 -1.34 -5.00 -16.18 -70.00 -2.81 -12.75 148.47%
EY -2.00 -74.43 -20.00 -6.18 -1.43 -35.63 -7.84 -59.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.80 0.53 0.69 0.88 0.94 0.90 -23.66%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 29/02/08 30/11/07 30/08/07 31/05/07 28/02/07 30/11/06 -
Price 0.05 0.08 0.07 0.08 0.12 0.15 0.16 -
P/RPS 3.07 1.17 1.33 2.37 5.99 2.32 2.97 2.23%
P/EPS -41.67 -1.34 -4.38 -11.76 -60.00 -2.63 -10.74 146.71%
EY -2.40 -74.43 -22.86 -8.50 -1.67 -38.00 -9.31 -59.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.80 0.47 0.50 0.75 0.88 0.76 -24.33%

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