[REKATECH] QoQ TTM Result on 31-Dec-2012 [#4]

Announcement Date
19-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 90.34%
YoY- 127.73%
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 7,451 7,448 7,661 7,204 5,888 4,265 2,256 121.61%
PBT 3,019 2,679 3,745 3,892 2,069 -1,130 -12,280 -
Tax -109 -100 -151 -51 -51 -51 0 -
NP 2,910 2,579 3,594 3,841 2,018 -1,181 -12,280 -
-
NP to SH 2,910 2,579 3,594 3,841 2,018 -1,181 -12,280 -
-
Tax Rate 3.61% 3.73% 4.03% 1.31% 2.46% - - -
Total Cost 4,541 4,869 4,067 3,363 3,870 5,446 14,536 -53.92%
-
Net Worth 0 4,643 2,336 2,382 2,399 2,342 0 -
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 0 4,643 2,336 2,382 2,399 2,342 0 -
NOSH 233,409 232,162 233,695 238,235 239,999 234,249 236,071 -0.75%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 39.06% 34.63% 46.91% 53.32% 34.27% -27.69% -544.33% -
ROE 0.00% 55.54% 153.79% 161.23% 84.08% -50.42% 0.00% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 3.19 3.21 3.28 3.02 2.45 1.82 0.96 122.51%
EPS 1.25 1.11 1.54 1.61 0.84 -0.50 -5.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.02 0.01 0.01 0.01 0.01 0.00 -
Adjusted Per Share Value based on latest NOSH - 238,235
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1.26 1.26 1.29 1.22 0.99 0.72 0.38 122.19%
EPS 0.49 0.44 0.61 0.65 0.34 -0.20 -2.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0078 0.0039 0.004 0.0041 0.004 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.06 0.055 0.045 0.04 0.04 0.03 0.05 -
P/RPS 1.88 1.71 1.37 1.32 1.63 1.65 5.23 -49.41%
P/EPS 4.81 4.95 2.93 2.48 4.76 -5.95 -0.96 -
EY 20.78 20.20 34.18 40.31 21.02 -16.81 -104.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.75 4.50 4.00 4.00 3.00 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 19/11/13 28/08/13 24/04/13 19/02/13 05/11/12 19/07/12 16/04/12 -
Price 0.08 0.055 0.04 0.045 0.04 0.03 0.06 -
P/RPS 2.51 1.71 1.22 1.49 1.63 1.65 6.28 -45.71%
P/EPS 6.42 4.95 2.60 2.79 4.76 -5.95 -1.15 -
EY 15.58 20.20 38.45 35.83 21.02 -16.81 -86.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.75 4.00 4.50 4.00 3.00 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