[REKATECH] QoQ Cumulative Quarter Result on 30-Jun-2016 [#2]

Announcement Date
26-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 98.81%
YoY- -10.72%
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 2,472 10,641 7,343 4,662 2,538 10,539 7,806 -53.50%
PBT 1,464 6,011 3,956 2,242 1,094 4,292 3,515 -44.19%
Tax -456 -1,763 -1,154 -568 -252 -50 -233 56.39%
NP 1,008 4,248 2,802 1,674 842 4,242 3,282 -54.44%
-
NP to SH 1,008 4,248 2,802 1,674 842 4,242 3,282 -54.44%
-
Tax Rate 31.15% 29.33% 29.17% 25.33% 23.03% 1.16% 6.63% -
Total Cost 1,464 6,393 4,541 2,988 1,696 6,297 4,524 -52.83%
-
Net Worth 54,276 50,878 48,893 48,903 46,777 42,935 41,649 19.28%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 54,276 50,878 48,893 48,903 46,777 42,935 41,649 19.28%
NOSH 193,846 188,437 188,053 188,089 187,111 171,740 166,598 10.61%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 40.78% 39.92% 38.16% 35.91% 33.18% 40.25% 42.04% -
ROE 1.86% 8.35% 5.73% 3.42% 1.80% 9.88% 7.88% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 1.28 5.65 3.90 2.48 1.36 6.14 4.69 -57.89%
EPS 0.52 2.25 1.49 0.89 0.45 2.47 1.97 -58.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.27 0.26 0.26 0.25 0.25 0.25 7.84%
Adjusted Per Share Value based on latest NOSH - 189,090
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 0.42 1.80 1.24 0.79 0.43 1.78 1.32 -53.36%
EPS 0.17 0.72 0.47 0.28 0.14 0.72 0.55 -54.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0917 0.0859 0.0826 0.0826 0.079 0.0725 0.0704 19.25%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.37 0.35 0.35 0.425 0.48 0.48 0.425 -
P/RPS 29.01 6.20 8.96 17.15 35.39 7.82 9.07 116.93%
P/EPS 71.15 15.53 23.49 47.75 106.67 19.43 21.57 121.42%
EY 1.41 6.44 4.26 2.09 0.94 5.15 4.64 -54.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.30 1.35 1.63 1.92 1.92 1.70 -15.50%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/05/17 28/02/17 29/11/16 26/08/16 26/05/16 24/02/16 21/10/15 -
Price 0.375 0.35 0.34 0.40 0.445 0.455 0.465 -
P/RPS 29.41 6.20 8.71 16.14 32.81 7.41 9.92 106.23%
P/EPS 72.12 15.53 22.82 44.94 98.89 18.42 23.60 110.44%
EY 1.39 6.44 4.38 2.23 1.01 5.43 4.24 -52.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.30 1.31 1.54 1.78 1.82 1.86 -19.62%

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