[RCECAP] QoQ TTM Result on 30-Sep-2005 [#2]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
21-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 2.09%
YoY- 37.91%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 65,402 57,517 51,185 47,722 42,317 44,596 48,282 22.49%
PBT 24,333 23,512 19,371 20,425 21,693 18,912 21,950 7.13%
Tax -421 -1,197 446 -2,356 -4,568 -4,024 -10,585 -88.41%
NP 23,912 22,315 19,817 18,069 17,125 14,888 11,365 64.42%
-
NP to SH 22,051 19,791 17,984 16,806 16,462 14,888 11,365 55.75%
-
Tax Rate 1.73% 5.09% -2.30% 11.53% 21.06% 21.28% 48.22% -
Total Cost 41,490 35,202 31,368 29,653 25,192 29,708 36,917 8.11%
-
Net Worth 0 81,622 0 0 44,188 40,202 35,877 -
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 0 81,622 0 0 44,188 40,202 35,877 -
NOSH 407,017 408,111 401,136 401,428 401,709 402,028 398,644 1.39%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 36.56% 38.80% 38.72% 37.86% 40.47% 33.38% 23.54% -
ROE 0.00% 24.25% 0.00% 0.00% 37.25% 37.03% 31.68% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 16.07 14.09 12.76 11.89 10.53 11.09 12.11 20.82%
EPS 5.42 4.85 4.48 4.19 4.10 3.70 2.85 53.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.20 0.00 0.00 0.11 0.10 0.09 -
Adjusted Per Share Value based on latest NOSH - 401,428
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 4.41 3.87 3.45 3.21 2.85 3.00 3.25 22.63%
EPS 1.49 1.33 1.21 1.13 1.11 1.00 0.77 55.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.055 0.00 0.00 0.0298 0.0271 0.0242 -
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.23 0.15 0.15 0.17 0.17 0.15 0.17 -
P/RPS 1.43 1.06 1.18 1.43 1.61 1.35 1.40 1.42%
P/EPS 4.25 3.09 3.35 4.06 4.15 4.05 5.96 -20.23%
EY 23.56 32.33 29.89 24.63 24.11 24.69 16.77 25.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.75 0.00 0.00 1.55 1.50 1.89 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 19/05/06 24/02/06 21/11/05 25/08/05 25/05/05 24/02/05 -
Price 0.21 0.24 0.15 0.15 0.15 0.14 0.17 -
P/RPS 1.31 1.70 1.18 1.26 1.42 1.26 1.40 -4.34%
P/EPS 3.88 4.95 3.35 3.58 3.66 3.78 5.96 -24.94%
EY 25.80 20.21 29.89 27.91 27.32 26.45 16.77 33.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.20 0.00 0.00 1.36 1.40 1.89 -

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