[REKATECH] YoY Annual (Unaudited) Result on 31-Dec-2006 [#4]

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Annual (Unaudited) Result
Revenue	12,457	10,188	16,017	15,202	15,851	-5.84%
YoY %	22.27%	-36.39%	5.36%	-4.09%	-	-
Horiz. %	78.59%	64.27%	101.05%	95.91%	100.00%	-
PBT	-9,796	-56	-14,070	-14,592	539	-
YoY %	-17,392.86%	99.60%	3.58%	-2,807.24%	-	-
Horiz. %	-1,817.44%	-10.39%	-2,610.39%	-2,707.24%	100.00%	-
Tax	0	104	-115	1,189	-702	-
YoY %	0.00%	190.43%	-109.67%	269.37%	-	-
Horiz. %	0.00%	-14.81%	16.38%	-169.37%	100.00%	-
NP	-9,796	48	-14,185	-13,403	-163	178.23%
YoY %	-20,508.33%	100.34%	-5.83%	-8,122.70%	-	-
Horiz. %	6,009.82%	-29.45%	8,702.45%	8,222.70%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	-9,796	48	-14,000	-13,390	-94	219.25%
YoY %	-20,508.33%	100.34%	-4.56%	-14,144.68%	-	-
Horiz. %	10,421.28%	-51.06%	14,893.62%	14,244.68%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	-	-	-	-	130.24%	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	100.00%	-
Total Cost	22,253	10,140	30,202	28,605	16,014	8.56%
YoY %	119.46%	-66.43%	5.58%	78.62%	-	-
Horiz. %	138.96%	63.32%	188.60%	178.62%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	14,114	25,000	23,512	39,935	51,700	-27.70%
YoY %	-43.54%	6.33%	-41.12%	-22.76%	-	-
Horiz. %	27.30%	48.36%	45.48%	77.24%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Equity
Net Worth	14,114	25,000	23,512	39,935	51,700	-27.70%
YoY %	-43.54%	6.33%	-41.12%	-22.76%	-	-
Horiz. %	27.30%	48.36%	45.48%	77.24%	100.00%	-
NOSH	235,234	250,000	235,129	234,912	235,000	0.02%
YoY %	-5.91%	6.32%	0.09%	-0.04%	-	-
Horiz. %	100.10%	106.38%	100.05%	99.96%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Ratio Analysis
NP Margin	-78.64%	0.47%	-88.56%	-88.17%	-1.03%	-
YoY %	-16,831.91%	100.53%	-0.44%	-8,460.19%	-	-
Horiz. %	7,634.95%	-45.63%	8,598.06%	8,560.19%	100.00%	-
ROE	-69.41%	0.19%	-59.54%	-33.53%	-0.18%	-
YoY %	-36,631.58%	100.32%	-77.57%	-18,527.78%	-	-
Horiz. %	38,561.11%	-105.56%	33,077.78%	18,627.78%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Per Share
RPS	5.30	4.08	6.81	6.47	6.75	-5.86%
YoY %	29.90%	-40.09%	5.26%	-4.15%	-	-
Horiz. %	78.52%	60.44%	100.89%	95.85%	100.00%	-
EPS	-4.17	0.02	-5.96	-5.70	-0.04	219.28%
YoY %	-20,950.00%	100.34%	-4.56%	-14,150.00%	-	-
Horiz. %	10,425.00%	-50.00%	14,900.00%	14,250.00%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.06	0.10	0.10	0.17	0.22	-27.71%
YoY %	-40.00%	0.00%	-41.18%	-22.73%	-	-
Horiz. %	27.27%	45.45%	45.45%	77.27%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Adjusted Per Share Value based on latest NOSH - 234,869
RPS	2.54	2.08	3.27	3.10	3.23	-5.82%
YoY %	22.12%	-36.39%	5.48%	-4.02%	-	-
Horiz. %	78.64%	64.40%	101.24%	95.98%	100.00%	-
EPS	-2.00	0.01	-2.86	-2.73	-0.02	215.97%
YoY %	-20,100.00%	100.35%	-4.76%	-13,550.00%	-	-
Horiz. %	10,000.00%	-50.00%	14,300.00%	13,650.00%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.0288	0.051	0.048	0.0815	0.1055	-27.70%
YoY %	-43.53%	6.25%	-41.10%	-22.75%	-	-
Horiz. %	27.30%	48.34%	45.50%	77.25%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	31/12/08	31/12/07	29/12/06	30/12/05	-
Price	0.04	0.04	0.08	0.16	0.21	-
P/RPS	0.76	0.98	1.17	2.47	3.11	-29.67%
YoY %	-22.45%	-16.24%	-52.63%	-20.58%	-	-
Horiz. %	24.44%	31.51%	37.62%	79.42%	100.00%	-
P/EPS	-0.96	208.33	-1.34	-2.81	-525.00	-79.29%
YoY %	-100.46%	15,647.01%	52.31%	99.46%	-	-
Horiz. %	0.18%	-39.68%	0.26%	0.54%	100.00%	-
EY	-104.11	0.48	-74.43	-35.63	-0.19	383.29%
YoY %	-21,789.58%	100.64%	-108.90%	-18,652.63%	-	-
Horiz. %	54,794.74%	-252.63%	39,173.68%	18,752.63%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.67	0.40	0.80	0.94	0.95	-8.35%
YoY %	67.50%	-50.00%	-14.89%	-1.05%	-	-
Horiz. %	70.53%	42.11%	84.21%	98.95%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Price Multiplier on Announcement Date
Date	25/02/10	27/02/09	29/02/08	28/02/07	-	-
Price	0.05	0.04	0.08	0.15	0.00	-
P/RPS	0.94	0.98	1.17	2.32	0.00	-
YoY %	-4.08%	-16.24%	-49.57%	0.00%	-	-
Horiz. %	40.52%	42.24%	50.43%	100.00%	-	-
P/EPS	-1.20	208.33	-1.34	-2.63	0.00	-
YoY %	-100.58%	15,647.01%	49.05%	0.00%	-	-
Horiz. %	45.63%	-7,921.29%	50.95%	100.00%	-	-
EY	-83.29	0.48	-74.43	-38.00	0.00	-
YoY %	-17,452.08%	100.64%	-95.87%	0.00%	-	-
Horiz. %	219.18%	-1.26%	195.87%	100.00%	-	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.83	0.40	0.80	0.88	0.00	-
YoY %	107.50%	-50.00%	-9.09%	0.00%	-	-
Horiz. %	94.32%	45.45%	90.91%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos