[RCECAP] QoQ Quarter Result on 30-Jun-2013 [#1]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
06-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 2.59%
YoY- -308.28%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 29,951 29,676 32,260 38,374 33,687 40,632 45,003 -23.79%
PBT 18,584 16,467 13,891 -34,717 -22,176 18,293 20,304 -5.73%
Tax -3,564 -1,595 -3,489 6,936 -6,344 -8,890 -4,806 -18.08%
NP 15,020 14,872 10,402 -27,781 -28,520 9,403 15,498 -2.06%
-
NP to SH 15,020 5,483 10,402 -27,781 -28,520 9,403 15,498 -2.06%
-
Tax Rate 19.18% 9.69% 25.12% - - 48.60% 23.67% -
Total Cost 14,931 14,804 21,858 66,155 62,207 31,229 29,505 -36.52%
-
Net Worth 640,387 629,961 619,444 632,984 657,251 681,717 821,863 -15.33%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 17,465 - - - 17,604 - - -
Div Payout % 116.28% - - - 0.00% - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 640,387 629,961 619,444 632,984 657,251 681,717 821,863 -15.33%
NOSH 1,164,341 1,166,595 1,168,764 1,172,194 1,173,662 1,175,374 1,174,090 -0.55%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 50.15% 50.11% 32.24% -72.40% -84.66% 23.14% 34.44% -
ROE 2.35% 0.87% 1.68% -4.39% -4.34% 1.38% 1.89% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 2.57 2.54 2.76 3.27 2.87 3.46 3.83 -23.37%
EPS 1.29 0.47 0.89 -2.37 -2.43 0.80 1.32 -1.52%
DPS 1.50 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.55 0.54 0.53 0.54 0.56 0.58 0.70 -14.86%
Adjusted Per Share Value based on latest NOSH - 1,172,194
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 2.02 2.00 2.17 2.59 2.27 2.74 3.03 -23.70%
EPS 1.01 0.37 0.70 -1.87 -1.92 0.63 1.04 -1.93%
DPS 1.18 0.00 0.00 0.00 1.19 0.00 0.00 -
NAPS 0.4314 0.4244 0.4173 0.4264 0.4428 0.4593 0.5537 -15.34%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.28 0.27 0.265 0.27 0.27 0.28 0.30 -
P/RPS 10.88 10.61 9.60 8.25 9.41 8.10 7.83 24.54%
P/EPS 21.71 57.45 29.78 -11.39 -11.11 35.00 22.73 -3.01%
EY 4.61 1.74 3.36 -8.78 -9.00 2.86 4.40 3.15%
DY 5.36 0.00 0.00 0.00 5.56 0.00 0.00 -
P/NAPS 0.51 0.50 0.50 0.50 0.48 0.48 0.43 12.05%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 21/05/14 20/02/14 15/11/13 06/08/13 27/05/13 21/02/13 06/11/12 -
Price 0.32 0.28 0.275 0.29 0.31 0.245 0.31 -
P/RPS 12.44 11.01 9.96 8.86 10.80 7.09 8.09 33.25%
P/EPS 24.81 59.57 30.90 -12.24 -12.76 30.63 23.48 3.74%
EY 4.03 1.68 3.24 -8.17 -7.84 3.27 4.26 -3.63%
DY 4.69 0.00 0.00 0.00 4.84 0.00 0.00 -
P/NAPS 0.58 0.52 0.52 0.54 0.55 0.42 0.44 20.24%

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