[REKATECH] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 14.6%
YoY- -346.29%
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 8,526 1,292 5,406 14,062 13,068 15,862 20,162 -13.35%
PBT 6,494 -18,948 -4,970 -3,522 1,430 -3,262 -2,496 -
Tax -102 0 0 0 0 -176 -50 12.60%
NP 6,392 -18,948 -4,970 -3,522 1,430 -3,438 -2,546 -
-
NP to SH 6,392 -18,948 -4,972 -3,522 1,430 -3,198 -2,542 -
-
Tax Rate 1.57% - - - 0.00% - - -
Total Cost 2,134 20,240 10,376 17,584 11,638 19,300 22,708 -32.54%
-
Net Worth 2,349 2,350 14,071 23,480 26,216 37,623 51,781 -40.25%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 2,349 2,350 14,071 23,480 26,216 37,623 51,781 -40.25%
NOSH 234,999 235,086 234,528 234,800 238,333 235,147 235,370 -0.02%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 74.97% -1,466.56% -91.93% -25.05% 10.94% -21.67% -12.63% -
ROE 272.00% -806.00% -35.33% -15.00% 5.45% -8.50% -4.91% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 3.63 0.55 2.31 5.99 5.48 6.75 8.57 -13.32%
EPS 2.72 -8.06 -2.12 -1.50 0.60 -1.36 -1.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.01 0.01 0.06 0.10 0.11 0.16 0.22 -40.23%
Adjusted Per Share Value based on latest NOSH - 235,483
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 1.44 0.22 0.91 2.38 2.21 2.68 3.41 -13.37%
EPS 1.08 -3.20 -0.84 -0.59 0.24 -0.54 -0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.004 0.004 0.0238 0.0397 0.0443 0.0636 0.0875 -40.17%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.03 0.03 0.05 0.05 0.05 0.11 0.19 -
P/RPS 0.83 5.46 2.17 0.83 0.91 1.63 2.22 -15.11%
P/EPS 1.10 -0.37 -2.36 -3.33 8.33 -8.09 -17.59 -
EY 90.67 -268.67 -42.40 -30.00 12.00 -12.36 -5.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 3.00 0.83 0.50 0.45 0.69 0.86 23.12%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 19/07/12 29/07/11 27/08/10 28/08/09 26/08/08 30/08/07 30/08/06 -
Price 0.03 0.03 0.04 0.04 0.04 0.08 0.18 -
P/RPS 0.83 5.46 1.74 0.67 0.73 1.19 2.10 -14.32%
P/EPS 1.10 -0.37 -1.89 -2.67 6.67 -5.88 -16.67 -
EY 90.67 -268.67 -53.00 -37.50 15.00 -17.00 -6.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 3.00 0.67 0.40 0.36 0.50 0.82 24.10%

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