[RCECAP] QoQ Cumulative Quarter Result on 31-Mar-2014 [#4]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
21-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 126.26%
YoY- -67.86%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 96,302 62,762 30,411 130,261 100,310 70,634 38,374 84.36%
PBT 29,766 16,170 8,676 14,225 -4,359 -20,826 -34,717 -
Tax -4,725 -3,649 -1,800 -1,712 1,852 3,447 6,936 -
NP 25,041 12,521 6,876 12,513 -2,507 -17,379 -27,781 -
-
NP to SH 15,652 12,521 6,876 3,124 -11,896 -17,379 -27,781 -
-
Tax Rate 15.87% 22.57% 20.75% 12.04% - - - -
Total Cost 71,261 50,241 23,535 117,748 102,817 88,013 66,155 5.06%
-
Net Worth 575,441 626,049 641,759 636,370 629,788 622,356 632,984 -6.13%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - 17,355 - - - -
Div Payout % - - - 555.56% - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 575,441 626,049 641,759 636,370 629,788 622,356 632,984 -6.13%
NOSH 1,150,882 1,138,272 1,145,999 1,157,036 1,166,274 1,174,256 1,172,194 -1.21%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 26.00% 19.95% 22.61% 9.61% -2.50% -24.60% -72.40% -
ROE 2.72% 2.00% 1.07% 0.49% -1.89% -2.79% -4.39% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 8.37 5.51 2.65 11.26 8.60 6.02 3.27 86.79%
EPS 1.36 1.10 0.60 0.27 -1.02 -1.48 -2.37 -
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.50 0.55 0.56 0.55 0.54 0.53 0.54 -4.98%
Adjusted Per Share Value based on latest NOSH - 1,164,341
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 13.00 8.47 4.10 17.58 13.54 9.53 5.18 84.36%
EPS 2.11 1.69 0.93 0.42 -1.61 -2.35 -3.75 -
DPS 0.00 0.00 0.00 2.34 0.00 0.00 0.00 -
NAPS 0.7765 0.8448 0.866 0.8587 0.8498 0.8398 0.8542 -6.14%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.305 0.335 0.335 0.28 0.27 0.265 0.27 -
P/RPS 3.64 6.08 12.62 2.49 3.14 4.41 8.25 -41.95%
P/EPS 22.43 30.45 55.83 103.70 -26.47 -17.91 -11.39 -
EY 4.46 3.28 1.79 0.96 -3.78 -5.58 -8.78 -
DY 0.00 0.00 0.00 5.36 0.00 0.00 0.00 -
P/NAPS 0.61 0.61 0.60 0.51 0.50 0.50 0.50 14.13%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 09/02/15 19/11/14 11/08/14 21/05/14 20/02/14 15/11/13 06/08/13 -
Price 0.31 0.33 0.345 0.32 0.28 0.275 0.29 -
P/RPS 3.70 5.98 13.00 2.84 3.26 4.57 8.86 -44.04%
P/EPS 22.79 30.00 57.50 118.52 -27.45 -18.58 -12.24 -
EY 4.39 3.33 1.74 0.84 -3.64 -5.38 -8.17 -
DY 0.00 0.00 0.00 4.69 0.00 0.00 0.00 -
P/NAPS 0.62 0.60 0.62 0.58 0.52 0.52 0.54 9.61%

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