[REKATECH] QoQ TTM Result on 31-Dec-2008 [#4]

Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 100.52%
YoY- 100.34%
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 9,938 10,685 10,669 10,188 12,428 14,622 15,158 -24.51%
PBT -3,720 -2,532 -811 -56 -9,182 -11,724 -13,789 -58.21%
Tax 104 104 104 104 -27 -27 -115 -
NP -3,616 -2,428 -707 48 -9,209 -11,751 -13,904 -59.22%
-
NP to SH -3,616 -2,428 -707 48 -9,208 -11,686 -13,816 -59.05%
-
Tax Rate - - - - - - - -
Total Cost 13,554 13,113 11,376 10,140 21,637 26,373 29,062 -39.83%
-
Net Worth 20,943 23,548 23,431 23,619 25,692 25,954 23,000 -6.04%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 20,943 23,548 23,431 23,619 25,692 25,954 23,000 -6.04%
NOSH 232,702 235,483 234,318 236,190 233,571 235,952 230,000 0.78%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -36.39% -22.72% -6.63% 0.47% -74.10% -80.37% -91.73% -
ROE -17.27% -10.31% -3.02% 0.20% -35.84% -45.02% -60.07% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 4.27 4.54 4.55 4.31 5.32 6.20 6.59 -25.10%
EPS -1.55 -1.03 -0.30 0.02 -3.94 -4.95 -6.01 -59.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.10 0.10 0.10 0.11 0.11 0.10 -6.77%
Adjusted Per Share Value based on latest NOSH - 236,190
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 1.68 1.80 1.80 1.72 2.10 2.47 2.56 -24.46%
EPS -0.61 -0.41 -0.12 0.01 -1.56 -1.97 -2.33 -59.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0354 0.0398 0.0396 0.0399 0.0434 0.0438 0.0389 -6.08%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.04 0.05 0.03 0.04 0.04 0.05 0.06 -
P/RPS 0.94 1.10 0.66 0.93 0.75 0.81 0.91 2.18%
P/EPS -2.57 -4.85 -9.94 196.83 -1.01 -1.01 -1.00 87.51%
EY -38.85 -20.62 -10.06 0.51 -98.56 -99.05 -100.12 -46.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.50 0.30 0.40 0.36 0.45 0.60 -18.66%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 26/08/08 29/05/08 -
Price 0.04 0.04 0.05 0.04 0.04 0.04 0.05 -
P/RPS 0.94 0.88 1.10 0.93 0.75 0.65 0.76 15.20%
P/EPS -2.57 -3.88 -16.57 196.83 -1.01 -0.81 -0.83 112.29%
EY -38.85 -25.78 -6.03 0.51 -98.56 -123.82 -120.14 -52.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.40 0.50 0.40 0.36 0.36 0.50 -8.16%

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