[RCECAP] QoQ Cumulative Quarter Result on 31-Dec-2004 [#3]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 33.61%
YoY- -53.03%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 23,795 11,025 44,596 31,954 20,669 13,304 54,633 -42.51%
PBT 13,229 8,102 18,912 16,020 11,716 5,321 29,125 -40.88%
Tax -3,051 -2,739 -4,024 -6,671 -4,719 -2,195 -7,204 -43.57%
NP 10,178 5,363 14,888 9,349 6,997 3,126 21,921 -40.01%
-
NP to SH 8,915 4,700 14,888 9,349 6,997 3,126 21,921 -45.07%
-
Tax Rate 23.06% 33.81% 21.28% 41.64% 40.28% 41.25% 24.73% -
Total Cost 13,617 5,662 29,708 22,605 13,672 10,178 32,712 -44.21%
-
Net Worth 0 44,188 60,230 36,112 52,276 48,092 4,419 -
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 0 44,188 60,230 36,112 52,276 48,092 4,419 -
NOSH 401,576 401,709 401,536 401,244 402,126 400,769 40,151 363.55%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 42.77% 48.64% 33.38% 29.26% 33.85% 23.50% 40.12% -
ROE 0.00% 10.64% 24.72% 25.89% 13.38% 6.50% 496.01% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 5.93 2.74 11.11 7.96 5.14 3.32 135.98 -87.58%
EPS 1.67 1.17 3.71 2.33 1.74 0.78 5.46 -54.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.11 0.15 0.09 0.13 0.12 0.11 -
Adjusted Per Share Value based on latest NOSH - 398,644
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 1.60 0.74 3.00 2.15 1.39 0.90 3.68 -42.57%
EPS 0.60 0.32 1.00 0.63 0.47 0.21 1.48 -45.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0298 0.0406 0.0243 0.0352 0.0324 0.003 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.17 0.17 0.15 0.17 0.14 0.18 0.17 -
P/RPS 2.87 6.19 1.35 2.13 2.72 5.42 0.13 685.49%
P/EPS 7.66 14.53 4.05 7.30 8.05 23.08 0.31 746.70%
EY 13.06 6.88 24.72 13.71 12.43 4.33 320.95 -88.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.55 1.00 1.89 1.08 1.50 1.55 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 21/11/05 25/08/05 25/05/05 24/02/05 25/11/04 26/08/04 31/05/04 -
Price 0.15 0.15 0.14 0.17 0.17 0.17 1.76 -
P/RPS 2.53 5.47 1.26 2.13 3.31 5.12 1.29 56.61%
P/EPS 6.76 12.82 3.78 7.30 9.77 21.79 3.23 63.54%
EY 14.80 7.80 26.48 13.71 10.24 4.59 31.00 -38.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.36 0.93 1.89 1.31 1.42 16.00 -

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