[RCECAP] QoQ Cumulative Quarter Result on 30-Sep-2014 [#2]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
19-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 82.1%
YoY- 172.05%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 37,489 131,186 96,302 62,762 30,411 130,261 100,310 -48.20%
PBT 12,384 45,729 29,766 16,170 8,676 14,225 -4,359 -
Tax -2,947 -9,524 -4,725 -3,649 -1,800 -1,712 1,852 -
NP 9,437 36,205 25,041 12,521 6,876 12,513 -2,507 -
-
NP to SH 9,437 26,816 15,652 12,521 6,876 3,124 -11,896 -
-
Tax Rate 23.80% 20.83% 15.87% 22.57% 20.75% 12.04% - -
Total Cost 28,052 94,981 71,261 50,241 23,535 117,748 102,817 -58.03%
-
Net Worth 573,871 519,781 575,441 626,049 641,759 636,370 629,788 -6.02%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - 17,719 - - - 17,355 - -
Div Payout % - 66.08% - - - 555.56% - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 573,871 519,781 575,441 626,049 641,759 636,370 629,788 -6.02%
NOSH 1,275,270 1,181,321 1,150,882 1,138,272 1,145,999 1,157,036 1,166,274 6.15%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 25.17% 27.60% 26.00% 19.95% 22.61% 9.61% -2.50% -
ROE 1.64% 5.16% 2.72% 2.00% 1.07% 0.49% -1.89% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 2.94 11.11 8.37 5.51 2.65 11.26 8.60 -51.20%
EPS 0.74 2.27 1.36 1.10 0.60 0.27 -1.02 -
DPS 0.00 1.50 0.00 0.00 0.00 1.50 0.00 -
NAPS 0.45 0.44 0.50 0.55 0.56 0.55 0.54 -11.47%
Adjusted Per Share Value based on latest NOSH - 1,129,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 5.06 17.70 13.00 8.47 4.10 17.58 13.54 -48.21%
EPS 1.27 3.62 2.11 1.69 0.93 0.42 -1.61 -
DPS 0.00 2.39 0.00 0.00 0.00 2.34 0.00 -
NAPS 0.7744 0.7014 0.7765 0.8448 0.866 0.8587 0.8498 -6.02%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.34 0.315 0.305 0.335 0.335 0.28 0.27 -
P/RPS 11.57 2.84 3.64 6.08 12.62 2.49 3.14 139.13%
P/EPS 45.95 13.88 22.43 30.45 55.83 103.70 -26.47 -
EY 2.18 7.21 4.46 3.28 1.79 0.96 -3.78 -
DY 0.00 4.76 0.00 0.00 0.00 5.36 0.00 -
P/NAPS 0.76 0.72 0.61 0.61 0.60 0.51 0.50 32.30%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 06/08/15 25/05/15 09/02/15 19/11/14 11/08/14 21/05/14 20/02/14 -
Price 0.34 0.335 0.31 0.33 0.345 0.32 0.28 -
P/RPS 11.57 3.02 3.70 5.98 13.00 2.84 3.26 133.21%
P/EPS 45.95 14.76 22.79 30.00 57.50 118.52 -27.45 -
EY 2.18 6.78 4.39 3.33 1.74 0.84 -3.64 -
DY 0.00 4.48 0.00 0.00 0.00 4.69 0.00 -
P/NAPS 0.76 0.76 0.62 0.60 0.62 0.58 0.52 28.87%

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