[REKATECH] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[REKATECH] REKATECH CAPITAL BERHAD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 80.0%
YoY- -39.46%
Quarter Report
Latest QR
Upcoming QR
REKATECH's Result
REKATECH's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 2,701 8,576 6,135 4,507 2,388 7,204 5,888 -40.54%
PBT 1,828 4,429 2,615 2,035 1,175 3,893 3,487 -35.01%
Tax -60 -298 -109 -100 -100 -51 -51 11.45%
NP 1,768 4,131 2,506 1,935 1,075 3,842 3,436 -35.81%
-
NP to SH 1,768 4,131 2,506 1,935 1,075 3,842 3,436 -35.81%
-
Tax Rate 3.28% 6.73% 4.17% 4.91% 8.51% 1.31% 1.46% -
Total Cost 933 4,445 3,629 2,572 1,313 3,362 2,452 -47.52%
-
Net Worth 9,429 7,041 0 4,719 2,336 2,357 2,353 152.50%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 9,429 7,041 0 4,719 2,336 2,357 2,353 152.50%
NOSH 235,733 234,715 235,079 235,975 233,695 235,705 235,342 0.11%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 65.46% 48.17% 40.85% 42.93% 45.02% 53.33% 58.36% -
ROE 18.75% 58.67% 0.00% 41.00% 46.00% 163.00% 146.00% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 1.15 3.65 2.61 1.91 1.02 3.06 2.50 -40.43%
EPS 0.75 1.76 10.66 0.82 0.46 1.63 1.46 -35.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.03 0.00 0.02 0.01 0.01 0.01 152.19%
Adjusted Per Share Value based on latest NOSH - 232,162
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 0.55 1.75 1.25 0.92 0.49 1.47 1.20 -40.58%
EPS 0.36 0.84 0.51 0.39 0.22 0.78 0.70 -35.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0192 0.0144 0.00 0.0096 0.0048 0.0048 0.0048 152.19%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.085 0.065 0.06 0.055 0.045 0.04 0.04 -
P/RPS 7.42 1.78 2.30 2.88 4.40 1.31 1.60 178.35%
P/EPS 11.33 3.69 5.63 6.71 9.78 2.45 2.74 157.84%
EY 8.82 27.08 17.77 14.91 10.22 40.75 36.50 -61.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 2.17 0.00 2.75 4.50 4.00 4.00 -34.32%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 08/05/14 26/02/14 19/11/13 28/08/13 24/04/13 19/02/13 05/11/12 -
Price 0.31 0.065 0.08 0.055 0.04 0.045 0.04 -
P/RPS 27.06 1.78 3.07 2.88 3.91 1.47 1.60 560.01%
P/EPS 41.33 3.69 7.50 6.71 8.70 2.76 2.74 511.49%
EY 2.42 27.08 13.33 14.91 11.50 36.22 36.50 -83.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.75 2.17 0.00 2.75 4.00 4.50 4.00 55.47%

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