[REKATECH] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[REKATECH] REKATECH CAPITAL BERHAD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 64.84%
YoY- 7.52%
Quarter Report
Latest QR
Upcoming QR
REKATECH's Result
REKATECH's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 7,410 5,609 2,701 8,576 6,135 4,507 2,388 112.59%
PBT 4,130 3,382 1,828 4,429 2,615 2,035 1,175 130.99%
Tax -10 -63 -60 -298 -109 -100 -100 -78.42%
NP 4,120 3,319 1,768 4,131 2,506 1,935 1,075 144.70%
-
NP to SH 4,120 3,319 1,768 4,131 2,506 1,935 1,075 144.70%
-
Tax Rate 0.24% 1.86% 3.28% 6.73% 4.17% 4.91% 8.51% -
Total Cost 3,290 2,290 933 4,445 3,629 2,572 1,313 84.37%
-
Net Worth 13,848 8,811 9,429 7,041 0 4,719 2,336 227.19%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 13,848 8,811 9,429 7,041 0 4,719 2,336 227.19%
NOSH 86,554 58,743 235,733 234,715 235,079 235,975 233,695 -48.39%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 55.60% 59.17% 65.46% 48.17% 40.85% 42.93% 45.02% -
ROE 29.75% 37.67% 18.75% 58.67% 0.00% 41.00% 46.00% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 8.56 9.55 1.15 3.65 2.61 1.91 1.02 312.43%
EPS 4.76 5.65 0.75 1.76 10.66 0.82 0.46 374.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.15 0.04 0.03 0.00 0.02 0.01 533.89%
Adjusted Per Share Value based on latest NOSH - 234,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1.51 1.14 0.55 1.75 1.25 0.92 0.49 111.61%
EPS 0.84 0.68 0.36 0.84 0.51 0.39 0.22 144.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0283 0.018 0.0192 0.0144 0.00 0.0096 0.0048 226.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.615 0.30 0.085 0.065 0.06 0.055 0.045 -
P/RPS 7.18 3.14 7.42 1.78 2.30 2.88 4.40 38.56%
P/EPS 12.92 5.31 11.33 3.69 5.63 6.71 9.78 20.37%
EY 7.74 18.83 8.82 27.08 17.77 14.91 10.22 -16.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.84 2.00 2.13 2.17 0.00 2.75 4.50 -10.02%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 10/11/14 25/08/14 08/05/14 26/02/14 19/11/13 28/08/13 24/04/13 -
Price 0.64 0.565 0.31 0.065 0.08 0.055 0.04 -
P/RPS 7.48 5.92 27.06 1.78 3.07 2.88 3.91 54.04%
P/EPS 13.45 10.00 41.33 3.69 7.50 6.71 8.70 33.66%
EY 7.44 10.00 2.42 27.08 13.33 14.91 11.50 -25.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.00 3.77 7.75 2.17 0.00 2.75 4.00 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