[REKATECH] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -86.07%
YoY- -49.4%
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 7,593 5,035 3,563 1,962 9,116 6,003 4,344 44.95%
PBT 2,281 1,348 1,176 866 5,751 3,617 2,553 -7.21%
Tax -1,186 -610 -540 -356 -2,089 -1,060 -776 32.58%
NP 1,095 738 636 510 3,662 2,557 1,777 -27.52%
-
NP to SH 1,095 738 636 510 3,662 2,557 1,777 -27.52%
-
Tax Rate 51.99% 45.25% 45.92% 41.11% 36.32% 29.31% 30.40% -
Total Cost 6,498 4,297 2,927 1,452 5,454 3,446 2,567 85.42%
-
Net Worth 68,013 63,695 63,648 63,621 63,621 63,499 57,190 12.21%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 68,013 63,695 63,648 63,621 63,621 63,499 57,190 12.21%
NOSH 220,426 219,717 219,477 219,385 219,385 219,385 204,252 5.19%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 14.42% 14.66% 17.85% 25.99% 40.17% 42.60% 40.91% -
ROE 1.61% 1.16% 1.00% 0.80% 5.76% 4.03% 3.11% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 3.35 2.29 1.62 0.89 4.16 2.74 2.13 35.13%
EPS 0.50 0.34 0.31 0.23 1.73 1.22 0.87 -30.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.29 0.29 0.29 0.29 0.29 0.28 4.69%
Adjusted Per Share Value based on latest NOSH - 219,385
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 1.28 0.85 0.60 0.33 1.54 1.01 0.73 45.26%
EPS 0.18 0.12 0.11 0.09 0.62 0.43 0.30 -28.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1149 0.1076 0.1075 0.1075 0.1075 0.1073 0.0966 12.22%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.195 0.235 0.20 0.18 0.215 0.28 0.345 -
P/RPS 5.82 10.25 12.32 20.13 5.17 10.21 16.22 -49.41%
P/EPS 40.37 69.94 69.02 77.43 12.88 23.98 39.66 1.18%
EY 2.48 1.43 1.45 1.29 7.76 4.17 2.52 -1.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.81 0.69 0.62 0.74 0.97 1.23 -34.55%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 19/11/18 28/08/18 31/05/18 28/02/18 27/11/17 30/08/17 -
Price 0.16 0.165 0.22 0.20 0.19 0.22 0.26 -
P/RPS 4.78 7.20 13.55 22.36 4.57 8.02 12.23 -46.45%
P/EPS 33.13 49.11 75.92 86.03 11.38 18.84 29.89 7.08%
EY 3.02 2.04 1.32 1.16 8.79 5.31 3.35 -6.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.57 0.76 0.69 0.66 0.76 0.93 -31.19%

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