[REKATECH] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Announcement Date
16-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 109.39%
YoY- 630.92%
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 7,204 5,888 4,263 1,931 648 648 646 395.51%
PBT 3,893 3,487 3,247 1,322 -14,081 -12,433 -9,474 -
Tax -51 -51 -51 0 0 0 0 -
NP 3,842 3,436 3,196 1,322 -14,081 -12,433 -9,474 -
-
NP to SH 3,842 3,436 3,196 1,322 -14,081 -12,433 -9,474 -
-
Tax Rate 1.31% 1.46% 1.57% 0.00% - - - -
Total Cost 3,362 2,452 1,067 609 14,729 13,081 10,120 -51.87%
-
Net Worth 2,357 2,353 2,349 0 -2,351 -2,350 2,350 0.19%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 2,357 2,353 2,349 0 -2,351 -2,350 2,350 0.19%
NOSH 235,705 235,342 234,999 236,071 235,161 235,028 235,086 0.17%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 53.33% 58.36% 74.97% 68.46% -2,172.99% -1,918.67% -1,466.56% -
ROE 163.00% 146.00% 136.00% 0.00% 0.00% 0.00% -403.00% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 3.06 2.50 1.81 0.82 0.28 0.28 0.27 400.85%
EPS 1.63 1.46 1.36 0.56 -5.99 -5.29 -4.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.01 0.01 0.01 0.00 -0.01 -0.01 0.01 0.00%
Adjusted Per Share Value based on latest NOSH - 236,071
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 1.22 0.99 0.72 0.33 0.11 0.11 0.11 393.71%
EPS 0.65 0.58 0.54 0.22 -2.38 -2.10 -1.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.004 0.004 0.004 0.00 -0.004 -0.004 0.004 0.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.04 0.04 0.03 0.05 0.03 0.035 0.03 -
P/RPS 1.31 1.60 1.65 6.11 10.89 12.69 10.92 -75.51%
P/EPS 2.45 2.74 2.21 8.93 -0.50 -0.66 -0.74 -
EY 40.75 36.50 45.33 11.20 -199.59 -151.14 -134.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.00 4.00 3.00 0.00 0.00 0.00 3.00 21.03%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 19/02/13 05/11/12 19/07/12 16/04/12 22/02/12 17/11/11 29/07/11 -
Price 0.045 0.04 0.03 0.06 0.04 0.04 0.03 -
P/RPS 1.47 1.60 1.65 7.34 14.52 14.51 10.92 -73.57%
P/EPS 2.76 2.74 2.21 10.71 -0.67 -0.76 -0.74 -
EY 36.22 36.50 45.33 9.33 -149.70 -132.25 -134.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.50 4.00 3.00 0.00 0.00 0.00 3.00 30.87%

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