[RCECAP] QoQ Quarter Result on 31-Mar-2014 [#4]

Announcement Date
21-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 173.94%
YoY- 152.66%
Quarter Report
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 33,540 32,351 30,411 29,951 29,676 32,260 38,374 -8.56%
PBT 13,596 7,494 8,676 18,584 16,467 13,891 -34,717 -
Tax -1,076 -1,849 -1,800 -3,564 -1,595 -3,489 6,936 -
NP 12,520 5,645 6,876 15,020 14,872 10,402 -27,781 -
-
NP to SH 3,131 5,645 6,876 15,020 5,483 10,402 -27,781 -
-
Tax Rate 7.91% 24.67% 20.75% 19.18% 9.69% 25.12% - -
Total Cost 21,020 26,706 23,535 14,931 14,804 21,858 66,155 -53.33%
-
Net Worth 579,814 620,950 641,759 640,387 629,961 619,444 632,984 -5.66%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - 17,465 - - - -
Div Payout % - - - 116.28% - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 579,814 620,950 641,759 640,387 629,961 619,444 632,984 -5.66%
NOSH 1,159,629 1,129,000 1,145,999 1,164,341 1,166,595 1,168,764 1,172,194 -0.71%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 37.33% 17.45% 22.61% 50.15% 50.11% 32.24% -72.40% -
ROE 0.54% 0.91% 1.07% 2.35% 0.87% 1.68% -4.39% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 2.89 2.87 2.65 2.57 2.54 2.76 3.27 -7.88%
EPS 0.27 0.50 0.60 1.29 0.47 0.89 -2.37 -
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.50 0.55 0.56 0.55 0.54 0.53 0.54 -4.98%
Adjusted Per Share Value based on latest NOSH - 1,164,341
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 4.53 4.37 4.11 4.04 4.01 4.36 5.18 -8.52%
EPS 0.42 0.76 0.93 2.03 0.74 1.40 -3.75 -
DPS 0.00 0.00 0.00 2.36 0.00 0.00 0.00 -
NAPS 0.783 0.8385 0.8666 0.8648 0.8507 0.8365 0.8548 -5.66%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.305 0.335 0.335 0.28 0.27 0.265 0.27 -
P/RPS 10.55 11.69 12.62 10.88 10.61 9.60 8.25 17.76%
P/EPS 112.96 67.00 55.83 21.71 57.45 29.78 -11.39 -
EY 0.89 1.49 1.79 4.61 1.74 3.36 -8.78 -
DY 0.00 0.00 0.00 5.36 0.00 0.00 0.00 -
P/NAPS 0.61 0.61 0.60 0.51 0.50 0.50 0.50 14.13%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 09/02/15 19/11/14 11/08/14 21/05/14 20/02/14 15/11/13 06/08/13 -
Price 0.31 0.33 0.345 0.32 0.28 0.275 0.29 -
P/RPS 10.72 11.52 13.00 12.44 11.01 9.96 8.86 13.50%
P/EPS 114.81 66.00 57.50 24.81 59.57 30.90 -12.24 -
EY 0.87 1.52 1.74 4.03 1.68 3.24 -8.17 -
DY 0.00 0.00 0.00 4.69 0.00 0.00 0.00 -
P/NAPS 0.62 0.60 0.62 0.58 0.52 0.52 0.54 9.61%

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