[REKATECH] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[REKATECH] REKATECH CAPITAL BERHAD
Announcement Date
19-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 11.82%
YoY- 127.28%
Quarter Report
Latest QR
Upcoming QR
REKATECH's Result
REKATECH's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 6,135 4,507 2,388 7,204 5,888 4,263 1,931 115.96%
PBT 2,615 2,035 1,175 3,893 3,487 3,247 1,322 57.51%
Tax -109 -100 -100 -51 -51 -51 0 -
NP 2,506 1,935 1,075 3,842 3,436 3,196 1,322 53.10%
-
NP to SH 2,506 1,935 1,075 3,842 3,436 3,196 1,322 53.10%
-
Tax Rate 4.17% 4.91% 8.51% 1.31% 1.46% 1.57% 0.00% -
Total Cost 3,629 2,572 1,313 3,362 2,452 1,067 609 228.32%
-
Net Worth 0 4,719 2,336 2,357 2,353 2,349 0 -
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 0 4,719 2,336 2,357 2,353 2,349 0 -
NOSH 235,079 235,975 233,695 235,705 235,342 234,999 236,071 -0.28%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 40.85% 42.93% 45.02% 53.33% 58.36% 74.97% 68.46% -
ROE 0.00% 41.00% 46.00% 163.00% 146.00% 136.00% 0.00% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 2.61 1.91 1.02 3.06 2.50 1.81 0.82 116.22%
EPS 10.66 0.82 0.46 1.63 1.46 1.36 0.56 611.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.02 0.01 0.01 0.01 0.01 0.00 -
Adjusted Per Share Value based on latest NOSH - 238,235
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1.04 0.76 0.40 1.22 0.99 0.72 0.33 114.80%
EPS 0.42 0.33 0.18 0.65 0.58 0.54 0.22 53.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.008 0.0039 0.004 0.004 0.004 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.06 0.055 0.045 0.04 0.04 0.03 0.05 -
P/RPS 2.30 2.88 4.40 1.31 1.60 1.65 6.11 -47.83%
P/EPS 5.63 6.71 9.78 2.45 2.74 2.21 8.93 -26.45%
EY 17.77 14.91 10.22 40.75 36.50 45.33 11.20 35.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.75 4.50 4.00 4.00 3.00 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 19/11/13 28/08/13 24/04/13 19/02/13 05/11/12 19/07/12 16/04/12 -
Price 0.08 0.055 0.04 0.045 0.04 0.03 0.06 -
P/RPS 3.07 2.88 3.91 1.47 1.60 1.65 7.34 -44.04%
P/EPS 7.50 6.71 8.70 2.76 2.74 2.21 10.71 -21.12%
EY 13.33 14.91 11.50 36.22 36.50 45.33 9.33 26.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.75 4.00 4.50 4.00 3.00 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