[RCECAP] QoQ Quarter Result on 31-Mar-2013 [#4]

Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -403.31%
YoY- -273.15%
Quarter Report
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 29,676 32,260 38,374 33,687 40,632 45,003 47,990 -27.35%
PBT 16,467 13,891 -34,717 -22,176 18,293 20,304 17,789 -5.00%
Tax -1,595 -3,489 6,936 -6,344 -8,890 -4,806 -4,451 -49.45%
NP 14,872 10,402 -27,781 -28,520 9,403 15,498 13,338 7.50%
-
NP to SH 5,483 10,402 -27,781 -28,520 9,403 15,498 13,338 -44.62%
-
Tax Rate 9.69% 25.12% - - 48.60% 23.67% 25.02% -
Total Cost 14,804 21,858 66,155 62,207 31,229 29,505 34,652 -43.18%
-
Net Worth 629,961 619,444 632,984 657,251 681,717 821,863 0 -
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - 17,604 - - - -
Div Payout % - - - 0.00% - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 629,961 619,444 632,984 657,251 681,717 821,863 0 -
NOSH 1,166,595 1,168,764 1,172,194 1,173,662 1,175,374 1,174,090 784,588 30.17%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 50.11% 32.24% -72.40% -84.66% 23.14% 34.44% 27.79% -
ROE 0.87% 1.68% -4.39% -4.34% 1.38% 1.89% 0.00% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2.54 2.76 3.27 2.87 3.46 3.83 6.12 -44.27%
EPS 0.47 0.89 -2.37 -2.43 0.80 1.32 1.14 -44.51%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.54 0.53 0.54 0.56 0.58 0.70 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,173,662
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 4.01 4.36 5.18 4.55 5.49 6.08 6.48 -27.31%
EPS 0.74 1.40 -3.75 -3.85 1.27 2.09 1.80 -44.62%
DPS 0.00 0.00 0.00 2.38 0.00 0.00 0.00 -
NAPS 0.8507 0.8365 0.8548 0.8876 0.9206 1.1099 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.27 0.265 0.27 0.27 0.28 0.30 0.31 -
P/RPS 10.61 9.60 8.25 9.41 8.10 7.83 5.07 63.38%
P/EPS 57.45 29.78 -11.39 -11.11 35.00 22.73 18.24 114.42%
EY 1.74 3.36 -8.78 -9.00 2.86 4.40 5.48 -53.36%
DY 0.00 0.00 0.00 5.56 0.00 0.00 0.00 -
P/NAPS 0.50 0.50 0.50 0.48 0.48 0.43 0.00 -
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 20/02/14 15/11/13 06/08/13 27/05/13 21/02/13 06/11/12 13/08/12 -
Price 0.28 0.275 0.29 0.31 0.245 0.31 0.32 -
P/RPS 11.01 9.96 8.86 10.80 7.09 8.09 5.23 64.03%
P/EPS 59.57 30.90 -12.24 -12.76 30.63 23.48 18.82 115.12%
EY 1.68 3.24 -8.17 -7.84 3.27 4.26 5.31 -53.47%
DY 0.00 0.00 0.00 4.84 0.00 0.00 0.00 -
P/NAPS 0.52 0.52 0.54 0.55 0.42 0.44 0.00 -

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