[RCECAP] QoQ Quarter Result on 31-Mar-2006 [#4]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
19-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 108.1%
YoY- 32.62%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 25,029 23,758 18,910 18,974 14,748 12,770 11,025 72.47%
PBT 32,559 11,935 8,923 7,033 3,250 5,127 8,102 152.12%
Tax -2,708 -1,304 -1,963 1,004 850 -312 -2,739 -0.75%
NP 29,851 10,631 6,960 8,037 4,100 4,815 5,363 213.09%
-
NP to SH 29,851 10,631 6,960 7,346 3,530 4,215 4,700 241.80%
-
Tax Rate 8.32% 10.93% 22.00% -14.28% -26.15% 6.09% 33.81% -
Total Cost -4,822 13,127 11,950 10,937 10,648 7,955 5,662 -
-
Net Worth 147,968 112,563 85,473 81,622 0 0 44,188 123.33%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 147,968 112,563 85,473 81,622 0 0 44,188 123.33%
NOSH 643,340 625,352 407,017 408,111 401,136 401,428 401,709 36.76%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 119.27% 44.75% 36.81% 42.36% 27.80% 37.71% 48.64% -
ROE 20.17% 9.44% 8.14% 9.00% 0.00% 0.00% 10.64% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 3.89 3.80 4.65 4.65 3.68 3.18 2.74 26.23%
EPS 4.64 1.70 1.71 1.37 0.66 0.79 1.17 149.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.18 0.21 0.20 0.00 0.00 0.11 63.29%
Adjusted Per Share Value based on latest NOSH - 408,111
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 1.69 1.60 1.27 1.28 0.99 0.86 0.74 73.16%
EPS 2.01 0.72 0.47 0.49 0.24 0.28 0.32 239.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0997 0.0758 0.0576 0.055 0.00 0.00 0.0298 123.20%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.27 0.20 0.23 0.15 0.15 0.17 0.17 -
P/RPS 6.94 5.26 4.95 3.23 4.08 5.34 6.19 7.90%
P/EPS 5.82 11.76 13.45 8.33 17.05 16.19 14.53 -45.57%
EY 17.19 8.50 7.43 12.00 5.87 6.18 6.88 83.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.11 1.10 0.75 0.00 0.00 1.55 -17.05%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 29/11/06 28/08/06 19/05/06 24/02/06 21/11/05 25/08/05 -
Price 0.38 0.23 0.21 0.24 0.15 0.15 0.15 -
P/RPS 9.77 6.05 4.52 5.16 4.08 4.72 5.47 47.05%
P/EPS 8.19 13.53 12.28 13.33 17.05 14.29 12.82 -25.76%
EY 12.21 7.39 8.14 7.50 5.87 7.00 7.80 34.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.28 1.00 1.20 0.00 0.00 1.36 13.71%

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