[REKATECH] QoQ Quarter Result on 30-Sep-2007 [#3]

Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -88.85%
YoY- -196.41%
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 2,785 3,749 3,670 4,418 3,321 4,610 2,525 6.75%
PBT 991 -276 -10,224 -2,215 -1,074 -557 -11,080 -
Tax 0 0 -27 0 -88 0 1,181 -
NP 991 -276 -10,251 -2,215 -1,162 -557 -9,899 -
-
NP to SH 991 -276 -10,250 -2,151 -1,139 -460 -9,888 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 1,794 4,025 13,921 6,633 4,483 5,167 12,424 -72.50%
-
Net Worth 25,954 23,000 23,488 35,070 37,966 36,799 39,927 -24.97%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 25,954 23,000 23,488 35,070 37,966 36,799 39,927 -24.97%
NOSH 235,952 230,000 234,880 233,804 237,291 229,999 234,869 0.30%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 35.58% -7.36% -279.32% -50.14% -34.99% -12.08% -392.04% -
ROE 3.82% -1.20% -43.64% -6.13% -3.00% -1.25% -24.76% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 1.18 1.63 1.56 1.89 1.40 2.00 1.08 6.08%
EPS 0.42 -0.12 -4.36 -0.92 -0.48 -0.20 -4.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.10 0.10 0.15 0.16 0.16 0.17 -25.20%
Adjusted Per Share Value based on latest NOSH - 233,804
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 0.47 0.63 0.62 0.75 0.56 0.78 0.43 6.11%
EPS 0.17 -0.05 -1.73 -0.36 -0.19 -0.08 -1.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0438 0.0389 0.0397 0.0592 0.0641 0.0622 0.0674 -24.99%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.05 0.06 0.08 0.08 0.11 0.14 0.16 -
P/RPS 4.24 3.68 5.12 4.23 7.86 6.98 14.88 -56.73%
P/EPS 11.90 -50.00 -1.83 -8.70 -22.92 -70.00 -3.80 -
EY 8.40 -2.00 -54.55 -11.50 -4.36 -1.43 -26.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.60 0.80 0.53 0.69 0.88 0.94 -38.83%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 29/05/08 29/02/08 30/11/07 30/08/07 31/05/07 28/02/07 -
Price 0.04 0.05 0.08 0.07 0.08 0.12 0.15 -
P/RPS 3.39 3.07 5.12 3.70 5.72 5.99 13.95 -61.09%
P/EPS 9.52 -41.67 -1.83 -7.61 -16.67 -60.00 -3.56 -
EY 10.50 -2.40 -54.55 -13.14 -6.00 -1.67 -28.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.50 0.80 0.47 0.50 0.75 0.88 -44.92%

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