[REKATECH] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -175.53%
YoY- -333.47%
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 7,931 4,610 15,202 12,677 10,081 6,768 15,851 -37.05%
PBT -1,631 -557 -14,592 -3,512 -1,248 273 539 -
Tax -88 0 1,189 8 -25 185 -702 -75.04%
NP -1,719 -557 -13,403 -3,504 -1,273 458 -163 382.98%
-
NP to SH -1,599 -460 -13,390 -3,502 -1,271 460 -94 564.86%
-
Tax Rate - - - - - -67.77% 130.24% -
Total Cost 9,650 5,167 28,605 16,181 11,354 6,310 16,014 -28.72%
-
Net Worth 37,623 36,799 39,935 49,357 51,781 50,379 51,700 -19.14%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 37,623 36,799 39,935 49,357 51,781 50,379 51,700 -19.14%
NOSH 235,147 229,999 234,912 235,033 235,370 228,999 235,000 0.04%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -21.67% -12.08% -88.17% -27.64% -12.63% 6.77% -1.03% -
ROE -4.25% -1.25% -33.53% -7.10% -2.45% 0.91% -0.18% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 3.37 2.00 6.47 5.39 4.28 2.96 6.75 -37.14%
EPS -0.68 -0.20 -5.70 -1.49 -0.54 0.20 -0.04 564.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.16 0.17 0.21 0.22 0.22 0.22 -19.17%
Adjusted Per Share Value based on latest NOSH - 234,842
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 1.34 0.78 2.57 2.14 1.70 1.14 2.68 -37.08%
EPS -0.27 -0.08 -2.26 -0.59 -0.21 0.08 -0.02 469.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0636 0.0622 0.0675 0.0834 0.0875 0.0851 0.0873 -19.08%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.11 0.14 0.16 0.19 0.19 0.22 0.21 -
P/RPS 3.26 6.98 2.47 3.52 4.44 7.44 3.11 3.19%
P/EPS -16.18 -70.00 -2.81 -12.75 -35.19 109.52 -525.00 -90.23%
EY -6.18 -1.43 -35.63 -7.84 -2.84 0.91 -0.19 925.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.88 0.94 0.90 0.86 1.00 0.95 -19.24%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 - -
Price 0.08 0.12 0.15 0.16 0.18 0.21 0.00 -
P/RPS 2.37 5.99 2.32 2.97 4.20 7.11 0.00 -
P/EPS -11.76 -60.00 -2.63 -10.74 -33.33 104.54 0.00 -
EY -8.50 -1.67 -38.00 -9.31 -3.00 0.96 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.75 0.88 0.76 0.82 0.95 0.00 -

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