[RCECAP] QoQ Quarter Result on 31-Dec-2012 [#3]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -39.33%
YoY- -62.05%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 32,260 38,374 33,687 40,632 45,003 47,990 49,189 -24.49%
PBT 13,891 -34,717 -22,176 18,293 20,304 17,789 22,928 -28.37%
Tax -3,489 6,936 -6,344 -8,890 -4,806 -4,451 -6,457 -33.63%
NP 10,402 -27,781 -28,520 9,403 15,498 13,338 16,471 -26.37%
-
NP to SH 10,402 -27,781 -28,520 9,403 15,498 13,338 16,471 -26.37%
-
Tax Rate 25.12% - - 48.60% 23.67% 25.02% 28.16% -
Total Cost 21,858 66,155 62,207 31,229 29,505 34,652 32,718 -23.55%
-
Net Worth 619,444 632,984 657,251 681,717 821,863 0 530,818 10.83%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 17,604 - - - 11,709 -
Div Payout % - - 0.00% - - - 71.09% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 619,444 632,984 657,251 681,717 821,863 0 530,818 10.83%
NOSH 1,168,764 1,172,194 1,173,662 1,175,374 1,174,090 784,588 780,616 30.84%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 32.24% -72.40% -84.66% 23.14% 34.44% 27.79% 33.49% -
ROE 1.68% -4.39% -4.34% 1.38% 1.89% 0.00% 3.10% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 2.76 3.27 2.87 3.46 3.83 6.12 6.30 -42.28%
EPS 0.89 -2.37 -2.43 0.80 1.32 1.14 2.11 -43.72%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.50 -
NAPS 0.53 0.54 0.56 0.58 0.70 0.00 0.68 -15.29%
Adjusted Per Share Value based on latest NOSH - 1,175,374
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 2.17 2.59 2.27 2.74 3.03 3.23 3.31 -24.51%
EPS 0.70 -1.87 -1.92 0.63 1.04 0.90 1.11 -26.44%
DPS 0.00 0.00 1.19 0.00 0.00 0.00 0.79 -
NAPS 0.4173 0.4264 0.4428 0.4593 0.5537 0.00 0.3576 10.83%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.265 0.27 0.27 0.28 0.30 0.31 0.32 -
P/RPS 9.60 8.25 9.41 8.10 7.83 5.07 5.08 52.79%
P/EPS 29.78 -11.39 -11.11 35.00 22.73 18.24 15.17 56.71%
EY 3.36 -8.78 -9.00 2.86 4.40 5.48 6.59 -36.15%
DY 0.00 0.00 5.56 0.00 0.00 0.00 4.69 -
P/NAPS 0.50 0.50 0.48 0.48 0.43 0.00 0.47 4.20%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 15/11/13 06/08/13 27/05/13 21/02/13 06/11/12 13/08/12 28/05/12 -
Price 0.275 0.29 0.31 0.245 0.31 0.32 0.31 -
P/RPS 9.96 8.86 10.80 7.09 8.09 5.23 4.92 59.95%
P/EPS 30.90 -12.24 -12.76 30.63 23.48 18.82 14.69 64.09%
EY 3.24 -8.17 -7.84 3.27 4.26 5.31 6.81 -39.02%
DY 0.00 0.00 4.84 0.00 0.00 0.00 4.84 -
P/NAPS 0.52 0.54 0.55 0.42 0.44 0.00 0.46 8.50%

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