[RCECAP] QoQ TTM Result on 30-Jun-2003 [#1]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
19-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 1362.58%
YoY- 7765.78%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 54,633 49,419 48,494 47,338 44,873 44,505 43,966 15.56%
PBT 29,125 21,641 17,669 16,713 371 1,648 1,835 530.50%
Tax -7,204 -3,257 -2,103 -2,004 -1,536 -1,470 -1,432 193.31%
NP 21,921 18,384 15,566 14,709 -1,165 178 403 1332.12%
-
NP to SH 21,921 18,384 15,566 14,709 -1,165 178 403 1332.12%
-
Tax Rate 24.73% 15.05% 11.90% 11.99% 414.02% 89.20% 78.04% -
Total Cost 32,712 31,035 32,928 32,629 46,038 44,327 43,563 -17.37%
-
Net Worth 40,177 40,164 37,337 37,348 21,285 18,684 22,207 48.42%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 40,177 40,164 37,337 37,348 21,285 18,684 22,207 48.42%
NOSH 40,151 40,164 18,668 18,674 18,671 18,684 18,661 66.58%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 40.12% 37.20% 32.10% 31.07% -2.60% 0.40% 0.92% -
ROE 54.56% 45.77% 41.69% 39.38% -5.47% 0.95% 1.81% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 135.98 123.04 259.76 253.49 240.33 238.20 235.60 -30.65%
EPS 54.56 45.77 83.38 78.77 -6.24 0.95 2.16 759.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 2.00 2.00 1.14 1.00 1.19 -10.94%
Adjusted Per Share Value based on latest NOSH - 18,674
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 3.68 3.33 3.27 3.19 3.02 3.00 2.96 15.60%
EPS 1.48 1.24 1.05 0.99 -0.08 0.01 0.03 1241.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0271 0.0271 0.0252 0.0252 0.0143 0.0126 0.015 48.28%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.17 0.09 0.08 0.07 0.06 0.07 0.07 -
P/RPS 0.13 0.07 0.03 0.03 0.02 0.03 0.03 165.55%
P/EPS 0.31 0.20 0.10 0.09 -0.96 7.35 3.24 -79.05%
EY 320.95 508.57 1,042.24 1,125.22 -103.99 13.61 30.85 375.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.09 0.04 0.04 0.05 0.07 0.06 100.10%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/05/04 24/02/04 21/11/03 19/08/03 27/05/03 26/02/03 08/11/02 -
Price 1.76 0.09 0.10 0.08 0.07 0.06 0.08 -
P/RPS 1.29 0.07 0.04 0.03 0.03 0.03 0.03 1124.57%
P/EPS 3.23 0.20 0.12 0.10 -1.12 6.30 3.70 -8.65%
EY 31.00 508.57 833.79 984.57 -89.14 15.88 26.99 9.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 0.09 0.05 0.04 0.06 0.06 0.07 756.56%

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