[RCECAP] QoQ Cumulative Quarter Result on 30-Sep-2013 [#2]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
15-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 37.44%
YoY- -160.27%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 30,411 130,261 100,310 70,634 38,374 167,832 134,145 -62.92%
PBT 8,676 14,225 -4,359 -20,826 -34,717 34,210 56,386 -71.38%
Tax -1,800 -1,712 1,852 3,447 6,936 -24,491 -18,147 -78.66%
NP 6,876 12,513 -2,507 -17,379 -27,781 9,719 38,239 -68.24%
-
NP to SH 6,876 3,124 -11,896 -17,379 -27,781 9,719 38,239 -68.24%
-
Tax Rate 20.75% 12.04% - - - 71.59% 32.18% -
Total Cost 23,535 117,748 102,817 88,013 66,155 158,113 95,906 -60.90%
-
Net Worth 641,759 636,370 629,788 622,356 632,984 655,739 680,325 -3.82%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 17,355 - - - 17,564 - -
Div Payout % - 555.56% - - - 180.72% - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 641,759 636,370 629,788 622,356 632,984 655,739 680,325 -3.82%
NOSH 1,145,999 1,157,036 1,166,274 1,174,256 1,172,194 1,170,963 1,172,975 -1.54%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 22.61% 9.61% -2.50% -24.60% -72.40% 5.79% 28.51% -
ROE 1.07% 0.49% -1.89% -2.79% -4.39% 1.48% 5.62% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 2.65 11.26 8.60 6.02 3.27 14.33 11.44 -62.38%
EPS 0.60 0.27 -1.02 -1.48 -2.37 0.83 3.26 -67.74%
DPS 0.00 1.50 0.00 0.00 0.00 1.50 0.00 -
NAPS 0.56 0.55 0.54 0.53 0.54 0.56 0.58 -2.31%
Adjusted Per Share Value based on latest NOSH - 1,168,764
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 2.05 8.78 6.76 4.76 2.59 11.31 9.04 -62.91%
EPS 0.46 0.21 -0.80 -1.17 -1.87 0.65 2.58 -68.42%
DPS 0.00 1.17 0.00 0.00 0.00 1.18 0.00 -
NAPS 0.4323 0.4287 0.4243 0.4193 0.4264 0.4418 0.4583 -3.82%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.335 0.28 0.27 0.265 0.27 0.27 0.28 -
P/RPS 12.62 2.49 3.14 4.41 8.25 1.88 2.45 199.15%
P/EPS 55.83 103.70 -26.47 -17.91 -11.39 32.53 8.59 249.46%
EY 1.79 0.96 -3.78 -5.58 -8.78 3.07 11.64 -71.39%
DY 0.00 5.36 0.00 0.00 0.00 5.56 0.00 -
P/NAPS 0.60 0.51 0.50 0.50 0.50 0.48 0.48 16.08%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 11/08/14 21/05/14 20/02/14 15/11/13 06/08/13 27/05/13 21/02/13 -
Price 0.345 0.32 0.28 0.275 0.29 0.31 0.245 -
P/RPS 13.00 2.84 3.26 4.57 8.86 2.16 2.14 234.03%
P/EPS 57.50 118.52 -27.45 -18.58 -12.24 37.35 7.52 289.56%
EY 1.74 0.84 -3.64 -5.38 -8.17 2.68 13.31 -74.33%
DY 0.00 4.69 0.00 0.00 0.00 4.84 0.00 -
P/NAPS 0.62 0.58 0.52 0.52 0.54 0.55 0.42 29.73%

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