[REKATECH] QoQ TTM Result on 31-Mar-2011 [#1]

Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 14.91%
YoY- 72.68%
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 648 3,173 3,601 4,621 5,658 7,082 8,129 -81.39%
PBT -13,851 -11,585 -10,027 -2,586 -3,038 -11,060 -10,520 20.06%
Tax 0 0 0 0 0 0 0 -
NP -13,851 -11,585 -10,027 -2,586 -3,038 -11,060 -10,520 20.06%
-
NP to SH -13,851 -11,585 -10,027 -2,586 -3,039 -11,061 -10,521 20.06%
-
Tax Rate - - - - - - - -
Total Cost 14,499 14,758 13,628 7,207 8,696 18,142 18,649 -15.40%
-
Net Worth -2,363 -2,348 2,347 11,318 11,777 11,674 14,084 -
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth -2,363 -2,348 2,347 11,318 11,777 11,674 14,084 -
NOSH 236,333 234,841 234,732 226,363 235,555 233,499 234,736 0.45%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -2,137.50% -365.11% -278.45% -55.96% -53.69% -156.17% -129.41% -
ROE 0.00% 0.00% -427.17% -22.85% -25.80% -94.74% -74.70% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 0.27 1.35 1.53 2.04 2.40 3.03 3.46 -81.65%
EPS -5.86 -4.93 -4.27 -1.14 -1.29 -4.74 -4.48 19.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.01 -0.01 0.01 0.05 0.05 0.05 0.06 -
Adjusted Per Share Value based on latest NOSH - 226,363
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 0.11 0.54 0.61 0.78 0.96 1.20 1.37 -81.30%
EPS -2.34 -1.96 -1.69 -0.44 -0.51 -1.87 -1.78 19.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.004 -0.004 0.004 0.0191 0.0199 0.0197 0.0238 -
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.03 0.035 0.03 0.06 0.06 0.05 0.05 -
P/RPS 10.94 2.59 1.96 2.94 2.50 1.65 1.44 285.03%
P/EPS -0.51 -0.71 -0.70 -5.25 -4.65 -1.06 -1.12 -40.72%
EY -195.36 -140.95 -142.39 -19.04 -21.50 -94.74 -89.64 67.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 3.00 1.20 1.20 1.00 0.83 -
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 17/11/11 29/07/11 27/05/11 28/02/11 18/11/10 27/08/10 -
Price 0.04 0.04 0.03 0.04 0.06 0.08 0.04 -
P/RPS 14.59 2.96 1.96 1.96 2.50 2.64 1.16 438.34%
P/EPS -0.68 -0.81 -0.70 -3.50 -4.65 -1.69 -0.89 -16.38%
EY -146.52 -123.33 -142.39 -28.56 -21.50 -59.21 -112.05 19.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 3.00 0.80 1.20 1.60 0.67 -

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