[REKATECH] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 96.56%
YoY- -200.0%
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 16,017 12,347 7,931 4,610 15,202 12,677 10,081 36.04%
PBT -14,070 -3,846 -1,631 -557 -14,592 -3,512 -1,248 400.57%
Tax -115 -88 -88 0 1,189 8 -25 175.82%
NP -14,185 -3,934 -1,719 -557 -13,403 -3,504 -1,273 396.69%
-
NP to SH -14,000 -3,750 -1,599 -460 -13,390 -3,502 -1,271 392.89%
-
Tax Rate - - - - - - - -
Total Cost 30,202 16,281 9,650 5,167 28,605 16,181 11,354 91.63%
-
Net Worth 23,512 35,156 37,623 36,799 39,935 49,357 51,781 -40.83%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 23,512 35,156 37,623 36,799 39,935 49,357 51,781 -40.83%
NOSH 235,129 234,374 235,147 229,999 234,912 235,033 235,370 -0.06%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -88.56% -31.86% -21.67% -12.08% -88.17% -27.64% -12.63% -
ROE -59.54% -10.67% -4.25% -1.25% -33.53% -7.10% -2.45% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 6.81 5.27 3.37 2.00 6.47 5.39 4.28 36.17%
EPS -5.96 -1.60 -0.68 -0.20 -5.70 -1.49 -0.54 393.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.15 0.16 0.16 0.17 0.21 0.22 -40.79%
Adjusted Per Share Value based on latest NOSH - 229,999
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 2.71 2.09 1.34 0.78 2.57 2.14 1.70 36.34%
EPS -2.36 -0.63 -0.27 -0.08 -2.26 -0.59 -0.21 399.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0397 0.0594 0.0636 0.0622 0.0675 0.0834 0.0875 -40.86%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.08 0.08 0.11 0.14 0.16 0.19 0.19 -
P/RPS 1.17 1.52 3.26 6.98 2.47 3.52 4.44 -58.79%
P/EPS -1.34 -5.00 -16.18 -70.00 -2.81 -12.75 -35.19 -88.61%
EY -74.43 -20.00 -6.18 -1.43 -35.63 -7.84 -2.84 777.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.53 0.69 0.88 0.94 0.90 0.86 -4.69%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 30/11/07 30/08/07 31/05/07 28/02/07 30/11/06 30/08/06 -
Price 0.08 0.07 0.08 0.12 0.15 0.16 0.18 -
P/RPS 1.17 1.33 2.37 5.99 2.32 2.97 4.20 -57.24%
P/EPS -1.34 -4.38 -11.76 -60.00 -2.63 -10.74 -33.33 -88.19%
EY -74.43 -22.86 -8.50 -1.67 -38.00 -9.31 -3.00 745.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.47 0.50 0.75 0.88 0.76 0.82 -1.62%

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