[REKATECH] QoQ TTM Result on 31-Mar-2012 [#1]

Announcement Date
16-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 11.34%
YoY- -374.86%
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 7,204 5,888 4,265 2,256 648 3,173 3,601 58.43%
PBT 3,892 2,069 -1,130 -12,280 -13,851 -11,585 -10,027 -
Tax -51 -51 -51 0 0 0 0 -
NP 3,841 2,018 -1,181 -12,280 -13,851 -11,585 -10,027 -
-
NP to SH 3,841 2,018 -1,181 -12,280 -13,851 -11,585 -10,027 -
-
Tax Rate 1.31% 2.46% - - - - - -
Total Cost 3,363 3,870 5,446 14,536 14,499 14,758 13,628 -60.49%
-
Net Worth 2,382 2,399 2,342 0 -2,363 -2,348 2,347 0.98%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 2,382 2,399 2,342 0 -2,363 -2,348 2,347 0.98%
NOSH 238,235 239,999 234,249 236,071 236,333 234,841 234,732 0.98%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 53.32% 34.27% -27.69% -544.33% -2,137.50% -365.11% -278.45% -
ROE 161.23% 84.08% -50.42% 0.00% 0.00% 0.00% -427.17% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 3.02 2.45 1.82 0.96 0.27 1.35 1.53 57.02%
EPS 1.61 0.84 -0.50 -5.20 -5.86 -4.93 -4.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.01 0.01 0.01 0.00 -0.01 -0.01 0.01 0.00%
Adjusted Per Share Value based on latest NOSH - 236,071
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 1.22 0.99 0.72 0.38 0.11 0.54 0.61 58.40%
EPS 0.65 0.34 -0.20 -2.07 -2.34 -1.96 -1.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.004 0.0041 0.004 0.00 -0.004 -0.004 0.004 0.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.04 0.04 0.03 0.05 0.03 0.035 0.03 -
P/RPS 1.32 1.63 1.65 5.23 10.94 2.59 1.96 -23.07%
P/EPS 2.48 4.76 -5.95 -0.96 -0.51 -0.71 -0.70 -
EY 40.31 21.02 -16.81 -104.04 -195.36 -140.95 -142.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.00 4.00 3.00 0.00 0.00 0.00 3.00 21.03%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 19/02/13 05/11/12 19/07/12 16/04/12 22/02/12 17/11/11 29/07/11 -
Price 0.045 0.04 0.03 0.06 0.04 0.04 0.03 -
P/RPS 1.49 1.63 1.65 6.28 14.59 2.96 1.96 -16.63%
P/EPS 2.79 4.76 -5.95 -1.15 -0.68 -0.81 -0.70 -
EY 35.83 21.02 -16.81 -86.70 -146.52 -123.33 -142.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.50 4.00 3.00 0.00 0.00 0.00 3.00 30.87%

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