[REKATECH] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Announcement Date
21-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 16.69%
YoY- -20.34%
View:
Show?
Annualized Quarter Result
31/03/20 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 5,898 8,004 9,790 10,408 9,880 8,180 7,850 -3.73%
PBT -100 4,822 5,274 4,686 5,506 3,486 4,649 -
Tax -654 -1,413 -1,538 -310 -13 -145 -68 35.20%
NP -755 3,409 3,736 4,376 5,493 3,341 4,581 -
-
NP to SH -755 3,409 3,736 4,376 5,493 3,341 4,581 -
-
Tax Rate - 29.30% 29.16% 6.62% 0.24% 4.16% 1.46% -
Total Cost 6,653 4,594 6,054 6,032 4,386 4,838 3,269 9.93%
-
Net Worth 75,146 63,499 48,893 41,649 13,848 0 2,353 58.65%
Dividend
31/03/20 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 75,146 63,499 48,893 41,649 13,848 0 2,353 58.65%
NOSH 250,489 219,385 188,053 166,598 86,554 235,079 235,342 0.83%
Ratio Analysis
31/03/20 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -12.80% 42.60% 38.16% 42.04% 55.60% 40.85% 58.36% -
ROE -1.00% 5.37% 7.64% 10.51% 39.67% 0.00% 194.67% -
Per Share
31/03/20 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 2.35 3.66 5.21 6.25 11.41 3.48 3.34 -4.57%
EPS -0.30 1.63 1.99 2.63 6.35 14.21 1.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.29 0.26 0.25 0.16 0.00 0.01 57.34%
Adjusted Per Share Value based on latest NOSH - 185,131
31/03/20 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 1.00 1.35 1.65 1.76 1.67 1.38 1.33 -3.72%
EPS -0.13 0.58 0.63 0.74 0.93 0.56 0.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1269 0.1073 0.0826 0.0704 0.0234 0.00 0.004 58.51%
Price Multiplier on Financial Quarter End Date
31/03/20 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 31/03/20 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.05 0.28 0.35 0.425 0.615 0.06 0.04 -
P/RPS 2.12 7.66 6.72 6.80 5.39 1.72 1.20 7.87%
P/EPS -16.59 17.98 17.62 16.18 9.69 4.22 2.05 -
EY -6.03 5.56 5.68 6.18 10.32 23.69 48.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.97 1.35 1.70 3.84 0.00 4.00 -34.35%
Price Multiplier on Announcement Date
31/03/20 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/06/20 27/11/17 29/11/16 21/10/15 10/11/14 19/11/13 05/11/12 -
Price 0.09 0.22 0.34 0.465 0.64 0.08 0.04 -
P/RPS 3.82 6.02 6.53 7.44 5.61 2.30 1.20 16.68%
P/EPS -29.85 14.13 17.11 17.70 10.08 5.63 2.05 -
EY -3.35 7.08 5.84 5.65 9.92 17.77 48.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.76 1.31 1.86 4.00 0.00 4.00 -29.19%

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