[REKATECH] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[REKATECH] REKATECH CAPITAL BERHAD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -28.24%
YoY- 318.37%
Quarter Report
Latest QR
Upcoming QR
REKATECH's Result
REKATECH's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 8,889 8,576 7,451 7,448 7,661 7,204 5,888 31.63%
PBT 5,082 4,429 3,019 2,679 3,745 3,892 2,069 82.14%
Tax -258 -298 -109 -100 -151 -51 -51 194.98%
NP 4,824 4,131 2,910 2,579 3,594 3,841 2,018 78.87%
-
NP to SH 4,824 4,131 2,910 2,579 3,594 3,841 2,018 78.87%
-
Tax Rate 5.08% 6.73% 3.61% 3.73% 4.03% 1.31% 2.46% -
Total Cost 4,065 4,445 4,541 4,869 4,067 3,363 3,870 3.33%
-
Net Worth 9,429 7,019 0 4,643 2,336 2,382 2,399 149.25%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 9,429 7,019 0 4,643 2,336 2,382 2,399 149.25%
NOSH 235,733 234,000 233,409 232,162 233,695 238,235 239,999 -1.18%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 54.27% 48.17% 39.06% 34.63% 46.91% 53.32% 34.27% -
ROE 51.16% 58.85% 0.00% 55.54% 153.79% 161.23% 84.08% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 3.77 3.66 3.19 3.21 3.28 3.02 2.45 33.32%
EPS 2.05 1.77 1.25 1.11 1.54 1.61 0.84 81.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.03 0.00 0.02 0.01 0.01 0.01 152.19%
Adjusted Per Share Value based on latest NOSH - 232,162
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 1.81 1.75 1.52 1.52 1.56 1.47 1.20 31.55%
EPS 0.98 0.84 0.59 0.53 0.73 0.78 0.41 78.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0192 0.0143 0.00 0.0095 0.0048 0.0049 0.0049 148.75%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.085 0.065 0.06 0.055 0.045 0.04 0.04 -
P/RPS 2.25 1.77 1.88 1.71 1.37 1.32 1.63 23.99%
P/EPS 4.15 3.68 4.81 4.95 2.93 2.48 4.76 -8.74%
EY 24.08 27.16 20.78 20.20 34.18 40.31 21.02 9.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 2.17 0.00 2.75 4.50 4.00 4.00 -34.32%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 08/05/14 26/02/14 19/11/13 28/08/13 24/04/13 19/02/13 05/11/12 -
Price 0.31 0.065 0.08 0.055 0.04 0.045 0.04 -
P/RPS 8.22 1.77 2.51 1.71 1.22 1.49 1.63 194.36%
P/EPS 15.15 3.68 6.42 4.95 2.60 2.79 4.76 116.52%
EY 6.60 27.16 15.58 20.20 38.45 35.83 21.02 -53.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.75 2.17 0.00 2.75 4.00 4.50 4.00 55.47%

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