[RENEUCO] QoQ TTM Result on 31-Jul-2003 [#1]

Stock
[RENEUCO] RENEUCO BERHAD
Announcement Date
24-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jul-2003 [#1]
Profit Trend
QoQ- -315.24%
YoY- -114.9%
Quarter Report
Latest QR
Upcoming QR
RENEUCO's Result
RENEUCO's Financial Summary
View:
Show?
TTM Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 21,585 23,629 25,157 26,905 28,305 28,617 29,423 -18.67%
PBT -5,159 -4,206 -3,190 -823 1,044 5,161 13,834 -
Tax 250 -543 -421 -434 -460 -798 -4,259 -
NP -4,909 -4,749 -3,611 -1,257 584 4,363 9,575 -
-
NP to SH -4,909 -4,749 -3,611 -1,257 584 4,363 9,575 -
-
Tax Rate - - - - 44.06% 15.46% 30.79% -
Total Cost 26,494 28,378 28,768 28,162 27,721 24,254 19,848 21.25%
-
Net Worth 52,367 53,933 54,912 57,734 58,690 60,453 59,923 -8.60%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div - 1,436 1,436 1,436 1,436 1,871 1,871 -
Div Payout % - 0.00% 0.00% 0.00% 245.97% 42.89% 19.54% -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 52,367 53,933 54,912 57,734 58,690 60,453 59,923 -8.60%
NOSH 56,309 56,180 40,979 40,946 41,042 41,124 41,043 23.49%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin -22.74% -20.10% -14.35% -4.67% 2.06% 15.25% 32.54% -
ROE -9.37% -8.81% -6.58% -2.18% 1.00% 7.22% 15.98% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 38.33 42.06 61.39 65.71 68.96 69.59 71.69 -34.15%
EPS -8.72 -8.45 -8.81 -3.07 1.42 10.61 23.33 -
DPS 0.00 2.56 3.50 3.50 3.50 4.55 4.56 -
NAPS 0.93 0.96 1.34 1.41 1.43 1.47 1.46 -25.98%
Adjusted Per Share Value based on latest NOSH - 40,946
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 2.10 2.30 2.44 2.61 2.75 2.78 2.86 -18.62%
EPS -0.48 -0.46 -0.35 -0.12 0.06 0.42 0.93 -
DPS 0.00 0.14 0.14 0.14 0.14 0.18 0.18 -
NAPS 0.0509 0.0524 0.0533 0.0561 0.057 0.0587 0.0582 -8.55%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 -
Price 0.70 0.88 1.11 0.93 0.70 1.02 1.24 -
P/RPS 1.83 2.09 1.81 1.42 1.02 1.47 1.73 3.82%
P/EPS -8.03 -10.41 -12.60 -30.29 49.19 9.61 5.32 -
EY -12.45 -9.61 -7.94 -3.30 2.03 10.40 18.81 -
DY 0.00 2.91 3.15 3.76 5.00 4.46 3.68 -
P/NAPS 0.75 0.92 0.83 0.66 0.49 0.69 0.85 -8.01%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 23/06/04 28/04/04 18/12/03 24/09/03 23/06/03 20/03/03 17/12/02 -
Price 0.63 0.69 1.23 0.94 0.85 0.81 1.04 -
P/RPS 1.64 1.64 2.00 1.43 1.23 1.16 1.45 8.56%
P/EPS -7.23 -8.16 -13.96 -30.62 59.74 7.63 4.46 -
EY -13.84 -12.25 -7.16 -3.27 1.67 13.10 22.43 -
DY 0.00 3.71 2.85 3.72 4.12 5.62 4.38 -
P/NAPS 0.68 0.72 0.92 0.67 0.59 0.55 0.71 -2.83%

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