[REKATECH] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -13.66%
YoY- -27.07%
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 9,790 10,408 9,880 8,180 7,850 864 4,177 15.23%
PBT 5,274 4,686 5,506 3,486 4,649 -16,577 -5,181 -
Tax -1,538 -310 -13 -145 -68 0 0 -
NP 3,736 4,376 5,493 3,341 4,581 -16,577 -5,181 -
-
NP to SH 3,736 4,376 5,493 3,341 4,581 -16,577 -5,182 -
-
Tax Rate 29.16% 6.62% 0.24% 4.16% 1.46% - - -
Total Cost 6,054 6,032 4,386 4,838 3,269 17,441 9,358 -6.99%
-
Net Worth 48,893 41,649 13,848 0 2,353 -2,350 11,778 26.74%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 48,893 41,649 13,848 0 2,353 -2,350 11,778 26.74%
NOSH 188,053 166,598 86,554 235,079 235,342 235,028 235,575 -3.68%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 38.16% 42.04% 55.60% 40.85% 58.36% -1,918.67% -124.03% -
ROE 7.64% 10.51% 39.67% 0.00% 194.67% 0.00% -44.00% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 5.21 6.25 11.41 3.48 3.34 0.37 1.77 19.69%
EPS 1.99 2.63 6.35 14.21 1.95 -7.05 -2.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.25 0.16 0.00 0.01 -0.01 0.05 31.59%
Adjusted Per Share Value based on latest NOSH - 233,409
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 1.65 1.76 1.67 1.38 1.33 0.15 0.71 15.07%
EPS 0.63 0.74 0.93 0.56 0.77 -2.80 -0.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0826 0.0704 0.0234 0.00 0.004 -0.004 0.0199 26.74%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.35 0.425 0.615 0.06 0.04 0.035 0.05 -
P/RPS 6.72 6.80 5.39 1.72 1.20 9.52 2.82 15.55%
P/EPS 17.62 16.18 9.69 4.22 2.05 -0.50 -2.27 -
EY 5.68 6.18 10.32 23.69 48.67 -201.52 -44.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.70 3.84 0.00 4.00 0.00 1.00 5.12%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 21/10/15 10/11/14 19/11/13 05/11/12 17/11/11 18/11/10 -
Price 0.34 0.465 0.64 0.08 0.04 0.04 0.08 -
P/RPS 6.53 7.44 5.61 2.30 1.20 10.88 4.51 6.35%
P/EPS 17.11 17.70 10.08 5.63 2.05 -0.57 -3.64 -
EY 5.84 5.65 9.92 17.77 48.67 -176.33 -27.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.86 4.00 0.00 4.00 0.00 1.60 -3.27%

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