[RCECAP] QoQ Quarter Result on 30-Sep-2003 [#2]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- -93.0%
YoY- 361.6%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 13,304 16,328 13,161 12,661 12,483 11,114 12,236 5.74%
PBT 5,321 5,930 5,000 1,752 16,443 -1,554 1,028 199.52%
Tax -2,195 -3,914 -1,827 -658 -805 33 -673 120.08%
NP 3,126 2,016 3,173 1,094 15,638 -1,521 355 326.98%
-
NP to SH 3,126 2,016 3,173 1,094 15,638 -1,521 355 326.98%
-
Tax Rate 41.25% 66.00% 36.54% 37.56% 4.90% - 65.47% -
Total Cost 10,178 14,312 9,988 11,567 -3,155 12,635 11,881 -9.80%
-
Net Worth 48,092 40,177 42,976 39,578 38,469 21,285 22,607 65.48%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 48,092 40,177 42,976 39,578 38,469 21,285 22,607 65.48%
NOSH 400,769 40,151 40,164 18,668 18,674 18,671 18,684 673.44%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 23.50% 12.35% 24.11% 8.64% 125.27% -13.69% 2.90% -
ROE 6.50% 5.02% 7.38% 2.76% 40.65% -7.15% 1.57% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 3.32 40.64 32.77 67.82 66.85 59.52 65.49 -86.32%
EPS 0.78 0.50 7.90 5.86 83.74 -3.79 1.90 -44.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 1.00 1.07 2.12 2.06 1.14 1.21 -78.60%
Adjusted Per Share Value based on latest NOSH - 18,668
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 1.80 2.20 1.78 1.71 1.68 1.50 1.65 5.97%
EPS 0.42 0.27 0.43 0.15 2.11 -0.21 0.05 313.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0649 0.0542 0.058 0.0534 0.0519 0.0287 0.0305 65.51%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.18 0.17 0.09 0.08 0.07 0.06 0.07 -
P/RPS 5.42 0.42 0.27 0.12 0.10 0.10 0.11 1247.21%
P/EPS 23.08 3.39 1.14 1.37 0.08 -0.74 3.68 240.46%
EY 4.33 29.52 87.78 73.25 1,196.29 -135.77 27.14 -70.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 0.17 0.08 0.04 0.03 0.05 0.06 756.66%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 31/05/04 24/02/04 21/11/03 19/08/03 27/05/03 26/02/03 -
Price 0.17 1.76 0.09 0.10 0.08 0.07 0.06 -
P/RPS 5.12 4.33 0.27 0.15 0.12 0.12 0.09 1382.81%
P/EPS 21.79 35.08 1.14 1.71 0.10 -0.86 3.16 262.70%
EY 4.59 2.85 87.78 58.60 1,046.75 -116.37 31.67 -72.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.76 0.08 0.05 0.04 0.06 0.05 832.74%

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