[REKATECH] QoQ Quarter Result on 31-Dec-2007 [#4]

Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -376.52%
YoY- -3.66%
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 2,224 2,785 3,749 3,670 4,418 3,321 4,610 -38.40%
PBT 327 991 -276 -10,224 -2,215 -1,074 -557 -
Tax 0 0 0 -27 0 -88 0 -
NP 327 991 -276 -10,251 -2,215 -1,162 -557 -
-
NP to SH 327 991 -276 -10,250 -2,151 -1,139 -460 -
-
Tax Rate 0.00% 0.00% - - - - - -
Total Cost 1,897 1,794 4,025 13,921 6,633 4,483 5,167 -48.63%
-
Net Worth 25,692 25,954 23,000 23,488 35,070 37,966 36,799 -21.24%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 25,692 25,954 23,000 23,488 35,070 37,966 36,799 -21.24%
NOSH 233,571 235,952 230,000 234,880 233,804 237,291 229,999 1.02%
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 14.70% 35.58% -7.36% -279.32% -50.14% -34.99% -12.08% -
ROE 1.27% 3.82% -1.20% -43.64% -6.13% -3.00% -1.25% -
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 0.95 1.18 1.63 1.56 1.89 1.40 2.00 -39.03%
EPS 0.14 0.42 -0.12 -4.36 -0.92 -0.48 -0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.10 0.10 0.15 0.16 0.16 -22.05%
Adjusted Per Share Value based on latest NOSH - 234,880
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 0.38 0.47 0.63 0.62 0.75 0.56 0.78 -38.00%
EPS 0.06 0.17 -0.05 -1.73 -0.36 -0.19 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0434 0.0438 0.0389 0.0397 0.0592 0.0641 0.0622 -21.28%
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 0.04 0.05 0.06 0.08 0.08 0.11 0.14 -
P/RPS 4.20 4.24 3.68 5.12 4.23 7.86 6.98 -28.66%
P/EPS 28.57 11.90 -50.00 -1.83 -8.70 -22.92 -70.00 -
EY 3.50 8.40 -2.00 -54.55 -11.50 -4.36 -1.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.45 0.60 0.80 0.53 0.69 0.88 -44.80%
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 28/11/08 26/08/08 29/05/08 29/02/08 30/11/07 30/08/07 31/05/07 -
Price 0.04 0.04 0.05 0.08 0.07 0.08 0.12 -
P/RPS 4.20 3.39 3.07 5.12 3.70 5.72 5.99 -21.02%
P/EPS 28.57 9.52 -41.67 -1.83 -7.61 -16.67 -60.00 -
EY 3.50 10.50 -2.40 -54.55 -13.14 -6.00 -1.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.36 0.50 0.80 0.47 0.50 0.75 -38.61%

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