[REKATECH] QoQ TTM Result on 31-Dec-2009 [#4]

Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -170.91%
YoY- -20508.33%
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 7,082 8,129 9,587 12,457 9,938 10,685 10,669 -23.88%
PBT -11,060 -10,520 -9,466 -9,796 -3,720 -2,532 -811 469.90%
Tax 0 0 0 0 104 104 104 -
NP -11,060 -10,520 -9,466 -9,796 -3,616 -2,428 -707 524.44%
-
NP to SH -11,061 -10,521 -9,467 -9,796 -3,616 -2,428 -707 524.48%
-
Tax Rate - - - - - - - -
Total Cost 18,142 18,649 19,053 22,253 13,554 13,113 11,376 36.46%
-
Net Worth 11,674 14,084 14,039 14,091 20,943 23,548 23,431 -37.12%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 11,674 14,084 14,039 14,091 20,943 23,548 23,431 -37.12%
NOSH 233,499 234,736 233,999 234,863 232,702 235,483 234,318 -0.23%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -156.17% -129.41% -98.74% -78.64% -36.39% -22.72% -6.63% -
ROE -94.74% -74.70% -67.43% -69.52% -17.27% -10.31% -3.02% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 3.03 3.46 4.10 5.30 4.27 4.54 4.55 -23.72%
EPS -4.74 -4.48 -4.05 -4.17 -1.55 -1.03 -0.30 528.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.06 0.06 0.06 0.09 0.10 0.10 -36.97%
Adjusted Per Share Value based on latest NOSH - 234,863
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1.20 1.37 1.62 2.10 1.68 1.80 1.80 -23.66%
EPS -1.87 -1.78 -1.60 -1.65 -0.61 -0.41 -0.12 522.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0197 0.0238 0.0237 0.0238 0.0354 0.0398 0.0396 -37.18%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.05 0.05 0.05 0.04 0.04 0.05 0.03 -
P/RPS 1.65 1.44 1.22 0.75 0.94 1.10 0.66 84.09%
P/EPS -1.06 -1.12 -1.24 -0.96 -2.57 -4.85 -9.94 -77.48%
EY -94.74 -89.64 -80.91 -104.27 -38.85 -20.62 -10.06 345.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.83 0.83 0.67 0.44 0.50 0.30 122.98%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 18/11/10 27/08/10 25/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 0.08 0.04 0.04 0.05 0.04 0.04 0.05 -
P/RPS 2.64 1.16 0.98 0.94 0.94 0.88 1.10 79.16%
P/EPS -1.69 -0.89 -0.99 -1.20 -2.57 -3.88 -16.57 -78.14%
EY -59.21 -112.05 -101.14 -83.42 -38.85 -25.78 -6.03 357.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 0.67 0.67 0.83 0.44 0.40 0.50 116.99%

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