[RCECAP] QoQ Cumulative Quarter Result on 31-Dec-2007 [#3]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 65.52%
YoY- -19.98%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 101,740 47,113 131,938 95,828 62,554 28,055 98,671 2.05%
PBT 36,607 17,074 66,761 47,924 29,600 13,606 73,760 -37.23%
Tax -6,755 -3,502 -16,172 -9,961 -6,664 -3,620 -10,389 -24.88%
NP 29,852 13,572 50,589 37,963 22,936 9,986 63,371 -39.37%
-
NP to SH 29,852 13,572 50,589 37,963 22,936 9,986 63,371 -39.37%
-
Tax Rate 18.45% 20.51% 24.22% 20.78% 22.51% 26.61% 14.08% -
Total Cost 71,888 33,541 81,349 57,865 39,618 18,069 35,300 60.45%
-
Net Worth 262,357 248,701 206,749 194,018 180,903 173,949 158,744 39.65%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - 6,460 - - - 6,349 -
Div Payout % - - 12.77% - - - 10.02% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 262,357 248,701 206,749 194,018 180,903 173,949 158,744 39.65%
NOSH 709,073 710,575 646,091 646,729 646,084 644,258 634,979 7.61%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 29.34% 28.81% 38.34% 39.62% 36.67% 35.59% 64.22% -
ROE 11.38% 5.46% 24.47% 19.57% 12.68% 5.74% 39.92% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 14.35 6.63 20.42 14.82 9.68 4.35 15.54 -5.15%
EPS 4.21 1.91 7.83 5.87 3.55 1.55 9.98 -43.66%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 0.37 0.35 0.32 0.30 0.28 0.27 0.25 29.77%
Adjusted Per Share Value based on latest NOSH - 647,715
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 13.73 6.36 17.80 12.93 8.44 3.79 13.31 2.08%
EPS 4.03 1.83 6.83 5.12 3.09 1.35 8.55 -39.35%
DPS 0.00 0.00 0.87 0.00 0.00 0.00 0.86 -
NAPS 0.354 0.3356 0.279 0.2618 0.2441 0.2347 0.2142 39.65%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.27 0.34 0.35 0.56 0.61 0.65 0.46 -
P/RPS 1.88 5.13 1.71 3.78 6.30 14.93 2.96 -26.05%
P/EPS 6.41 17.80 4.47 9.54 17.18 41.94 4.61 24.50%
EY 15.59 5.62 22.37 10.48 5.82 2.38 21.70 -19.73%
DY 0.00 0.00 2.86 0.00 0.00 0.00 2.17 -
P/NAPS 0.73 0.97 1.09 1.87 2.18 2.41 1.84 -45.91%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 07/11/08 27/08/08 26/05/08 27/02/08 23/11/07 17/08/07 22/05/07 -
Price 0.24 0.31 0.41 0.39 0.57 0.47 0.57 -
P/RPS 1.67 4.68 2.01 2.63 5.89 10.79 3.67 -40.75%
P/EPS 5.70 16.23 5.24 6.64 16.06 30.32 5.71 -0.11%
EY 17.54 6.16 19.10 15.05 6.23 3.30 17.51 0.11%
DY 0.00 0.00 2.44 0.00 0.00 0.00 1.75 -
P/NAPS 0.65 0.89 1.28 1.30 2.04 1.74 2.28 -56.58%

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