[REKATECH] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -106.27%
YoY--%
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 12,677 10,081 6,768 15,851 12,985 9,288 8,949 26.10%
PBT -3,512 -1,248 273 539 2,090 1,918 3,277 -
Tax 8 -25 185 -702 -590 -502 -3,043 -
NP -3,504 -1,273 458 -163 1,500 1,416 234 -
-
NP to SH -3,502 -1,271 460 -94 1,500 1,416 2,639 -
-
Tax Rate - - -67.77% 130.24% 28.23% 26.17% 92.86% -
Total Cost 16,181 11,354 6,310 16,014 11,485 7,872 8,715 51.00%
-
Net Worth 49,357 51,781 50,379 51,700 41,379 41,443 309,778 -70.57%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 49,357 51,781 50,379 51,700 41,379 41,443 309,778 -70.57%
NOSH 235,033 235,370 228,999 235,000 172,413 172,682 2,030,000 -76.21%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -27.64% -12.63% 6.77% -1.03% 11.55% 15.25% 2.61% -
ROE -7.10% -2.45% 0.91% -0.18% 3.63% 3.42% 0.85% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 5.39 4.28 2.96 6.75 7.53 5.38 0.44 430.59%
EPS -1.49 -0.54 0.20 -0.04 0.87 0.82 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.22 0.22 0.22 0.24 0.24 0.1526 23.69%
Adjusted Per Share Value based on latest NOSH - 234,411
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 2.14 1.70 1.14 2.68 2.19 1.57 1.51 26.14%
EPS -0.59 -0.21 0.08 -0.02 0.25 0.24 0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0834 0.0875 0.0851 0.0873 0.0699 0.07 0.5233 -70.57%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 - -
Price 0.19 0.19 0.22 0.21 0.21 0.28 0.00 -
P/RPS 3.52 4.44 7.44 3.11 2.79 5.21 0.00 -
P/EPS -12.75 -35.19 109.52 -525.00 24.14 34.15 0.00 -
EY -7.84 -2.84 0.91 -0.19 4.14 2.93 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.86 1.00 0.95 0.88 1.17 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 30/08/06 31/05/06 - 30/11/05 30/08/05 19/05/05 -
Price 0.16 0.18 0.21 0.00 0.21 0.23 0.00 -
P/RPS 2.97 4.20 7.11 0.00 2.79 4.28 0.00 -
P/EPS -10.74 -33.33 104.54 0.00 24.14 28.05 0.00 -
EY -9.31 -3.00 0.96 0.00 4.14 3.57 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.82 0.95 0.00 0.88 0.96 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