[REKATECH] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 0.74%
YoY- -351.63%
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 7,850 864 4,177 11,344 11,677 16,462 16,902 -11.98%
PBT 4,649 -16,577 -5,181 -3,496 1,389 -5,128 -4,682 -
Tax -68 0 0 0 0 -117 10 -
NP 4,581 -16,577 -5,181 -3,496 1,389 -5,245 -4,672 -
-
NP to SH 4,581 -16,577 -5,182 -3,496 1,389 -5,000 -4,669 -
-
Tax Rate 1.46% - - - 0.00% - - -
Total Cost 3,269 17,441 9,358 14,840 10,288 21,707 21,574 -26.96%
-
Net Worth 2,353 -2,350 11,778 21,069 26,049 35,156 49,357 -39.75%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 2,353 -2,350 11,778 21,069 26,049 35,156 49,357 -39.75%
NOSH 235,342 235,028 235,575 234,107 236,818 234,374 235,033 0.02%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 58.36% -1,918.67% -124.03% -30.82% 11.90% -31.86% -27.64% -
ROE 194.67% 0.00% -44.00% -16.59% 5.33% -14.22% -9.46% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 3.34 0.37 1.77 4.85 4.93 7.02 7.19 -11.98%
EPS 1.95 -7.05 -2.20 -1.49 0.59 -2.13 -1.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.01 -0.01 0.05 0.09 0.11 0.15 0.21 -39.76%
Adjusted Per Share Value based on latest NOSH - 232,702
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 1.33 0.15 0.71 1.92 1.97 2.78 2.86 -11.96%
EPS 0.77 -2.80 -0.88 -0.59 0.23 -0.84 -0.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.004 -0.004 0.0199 0.0356 0.044 0.0594 0.0834 -39.69%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.04 0.035 0.05 0.04 0.04 0.08 0.19 -
P/RPS 1.20 9.52 2.82 0.83 0.81 1.14 2.64 -12.30%
P/EPS 2.05 -0.50 -2.27 -2.68 6.82 -3.75 -9.56 -
EY 48.67 -201.52 -44.00 -37.33 14.67 -26.67 -10.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.00 0.00 1.00 0.44 0.36 0.53 0.90 28.19%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 05/11/12 17/11/11 18/11/10 30/11/09 28/11/08 30/11/07 30/11/06 -
Price 0.04 0.04 0.08 0.04 0.04 0.07 0.16 -
P/RPS 1.20 10.88 4.51 0.83 0.81 1.00 2.22 -9.73%
P/EPS 2.05 -0.57 -3.64 -2.68 6.82 -3.28 -8.05 -
EY 48.67 -176.33 -27.50 -37.33 14.67 -30.48 -12.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.00 0.00 1.60 0.44 0.36 0.47 0.76 31.85%

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