[RCECAP] QoQ Cumulative Quarter Result on 31-Dec-2003 [#3]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 18.96%
YoY- 4628.03%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 20,669 13,304 54,633 38,305 25,144 12,483 44,873 -40.27%
PBT 11,716 5,321 29,125 23,195 18,195 16,443 371 892.82%
Tax -4,719 -2,195 -7,204 -3,290 -1,463 -805 -1,471 117.05%
NP 6,997 3,126 21,921 19,905 16,732 15,638 -1,100 -
-
NP to SH 6,997 3,126 21,921 19,905 16,732 15,638 -1,100 -
-
Tax Rate 40.28% 41.25% 24.73% 14.18% 8.04% 4.90% 396.50% -
Total Cost 13,672 10,178 32,712 18,400 8,412 -3,155 45,973 -55.34%
-
Net Worth 52,276 48,092 4,419 42,957 39,589 38,469 9,717 206.08%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 52,276 48,092 4,419 42,957 39,589 38,469 9,717 206.08%
NOSH 402,126 400,769 40,151 40,147 18,674 18,674 18,687 669.34%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 33.85% 23.50% 40.12% 51.96% 66.54% 125.27% -2.45% -
ROE 13.38% 6.50% 496.01% 46.34% 42.26% 40.65% -11.32% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 5.14 3.32 135.98 95.41 134.65 66.85 240.12 -92.23%
EPS 1.74 0.78 5.46 49.58 89.60 83.74 -2.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.12 0.11 1.07 2.12 2.06 0.52 -60.21%
Adjusted Per Share Value based on latest NOSH - 40,164
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 1.39 0.90 3.68 2.58 1.69 0.84 3.02 -40.30%
EPS 0.47 0.21 1.48 1.34 1.13 1.05 -0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0352 0.0324 0.003 0.0289 0.0267 0.0259 0.0065 207.43%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.14 0.18 0.17 0.09 0.08 0.07 0.06 -
P/RPS 2.72 5.42 0.13 0.09 0.06 0.10 0.02 2521.03%
P/EPS 8.05 23.08 0.31 0.18 0.09 0.08 -1.02 -
EY 12.43 4.33 320.95 550.89 1,120.00 1,196.29 -98.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.50 1.55 0.08 0.04 0.03 0.12 330.94%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 26/08/04 31/05/04 24/02/04 21/11/03 19/08/03 27/05/03 -
Price 0.17 0.17 1.76 0.09 0.10 0.08 0.07 -
P/RPS 3.31 5.12 1.29 0.09 0.07 0.12 0.03 2180.78%
P/EPS 9.77 21.79 3.23 0.18 0.11 0.10 -1.19 -
EY 10.24 4.59 31.00 550.89 896.00 1,046.75 -84.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.42 16.00 0.08 0.05 0.04 0.13 364.57%

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