[REKATECH] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[REKATECH] REKATECH CAPITAL BERHAD
Announcement Date
10-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 24.13%
YoY- 64.41%
Quarter Report
Latest QR
Upcoming QR
REKATECH's Result
REKATECH's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 4,599 2,341 10,045 7,410 5,609 2,701 8,576 -34.06%
PBT 1,875 885 5,512 4,130 3,382 1,828 4,429 -43.70%
Tax 0 0 80 -10 -63 -60 -298 -
NP 1,875 885 5,592 4,120 3,319 1,768 4,131 -41.02%
-
NP to SH 1,875 885 5,592 4,120 3,319 1,768 4,131 -41.02%
-
Tax Rate 0.00% 0.00% -1.45% 0.24% 1.86% 3.28% 6.73% -
Total Cost 2,724 1,456 4,453 3,290 2,290 933 4,445 -27.91%
-
Net Worth 37,815 30,974 17,067 13,848 8,811 9,429 7,041 207.62%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 37,815 30,974 17,067 13,848 8,811 9,429 7,041 207.62%
NOSH 157,563 147,499 100,394 86,554 58,743 235,733 234,715 -23.38%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 40.77% 37.80% 55.67% 55.60% 59.17% 65.46% 48.17% -
ROE 4.96% 2.86% 32.76% 29.75% 37.67% 18.75% 58.67% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 2.92 1.59 10.01 8.56 9.55 1.15 3.65 -13.85%
EPS 1.19 0.60 5.57 4.76 5.65 0.75 1.76 -23.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.21 0.17 0.16 0.15 0.04 0.03 301.52%
Adjusted Per Share Value based on latest NOSH - 140,526
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 0.94 0.48 2.05 1.51 1.14 0.55 1.75 -33.99%
EPS 0.38 0.18 1.14 0.84 0.68 0.36 0.84 -41.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0772 0.0632 0.0348 0.0283 0.018 0.0192 0.0144 207.25%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.44 0.49 0.515 0.615 0.30 0.085 0.065 -
P/RPS 15.07 30.87 5.15 7.18 3.14 7.42 1.78 317.02%
P/EPS 36.97 81.67 9.25 12.92 5.31 11.33 3.69 366.71%
EY 2.70 1.22 10.82 7.74 18.83 8.82 27.08 -78.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 2.33 3.03 3.84 2.00 2.13 2.17 -10.76%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 10/08/15 06/05/15 27/02/15 10/11/14 25/08/14 08/05/14 26/02/14 -
Price 0.39 0.525 0.50 0.64 0.565 0.31 0.065 -
P/RPS 13.36 33.08 5.00 7.48 5.92 27.06 1.78 284.76%
P/EPS 32.77 87.50 8.98 13.45 10.00 41.33 3.69 330.56%
EY 3.05 1.14 11.14 7.44 10.00 2.42 27.08 -76.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 2.50 2.94 4.00 3.77 7.75 2.17 -17.41%

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