[RCECAP] QoQ Quarter Result on 30-Jun-2005 [#1]

Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -15.15%
YoY- 50.35%
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 18,974 14,748 12,770 11,025 12,642 11,285 7,365 88.03%
PBT 7,033 3,250 5,127 8,102 2,892 4,304 6,395 6.55%
Tax 1,004 850 -312 -2,739 2,647 -1,952 -2,524 -
NP 8,037 4,100 4,815 5,363 5,539 2,352 3,871 62.81%
-
NP to SH 7,346 3,530 4,215 4,700 5,539 2,352 3,871 53.33%
-
Tax Rate -14.28% -26.15% 6.09% 33.81% -91.53% 45.35% 39.47% -
Total Cost 10,937 10,648 7,955 5,662 7,103 8,933 3,494 114.13%
-
Net Worth 81,622 0 0 44,188 40,202 35,877 52,419 34.37%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 81,622 0 0 44,188 40,202 35,877 52,419 34.37%
NOSH 408,111 401,136 401,428 401,709 402,028 398,644 403,229 0.80%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 42.36% 27.80% 37.71% 48.64% 43.81% 20.84% 52.56% -
ROE 9.00% 0.00% 0.00% 10.64% 13.78% 6.56% 7.38% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 4.65 3.68 3.18 2.74 3.14 2.83 1.83 86.31%
EPS 1.37 0.66 0.79 1.17 1.38 0.59 0.96 26.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.00 0.00 0.11 0.10 0.09 0.13 33.30%
Adjusted Per Share Value based on latest NOSH - 401,709
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 1.28 0.99 0.86 0.74 0.85 0.76 0.50 87.24%
EPS 0.49 0.24 0.28 0.32 0.37 0.16 0.26 52.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.055 0.00 0.00 0.0298 0.0271 0.0242 0.0353 34.43%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.15 0.15 0.17 0.17 0.15 0.17 0.14 -
P/RPS 3.23 4.08 5.34 6.19 4.77 6.01 7.66 -43.79%
P/EPS 8.33 17.05 16.19 14.53 10.89 28.81 14.58 -31.17%
EY 12.00 5.87 6.18 6.88 9.19 3.47 6.86 45.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.00 0.00 1.55 1.50 1.89 1.08 -21.59%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 19/05/06 24/02/06 21/11/05 25/08/05 25/05/05 24/02/05 25/11/04 -
Price 0.24 0.15 0.15 0.15 0.14 0.17 0.17 -
P/RPS 5.16 4.08 4.72 5.47 4.45 6.01 9.31 -32.55%
P/EPS 13.33 17.05 14.29 12.82 10.16 28.81 17.71 -17.26%
EY 7.50 5.87 7.00 7.80 9.84 3.47 5.65 20.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.00 0.00 1.36 1.40 1.89 1.31 -5.68%

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