[REKATECH] YoY Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[REKATECH] REKATECH CAPITAL BERHAD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 15.06%
YoY- -260.5%
Quarter Report
Latest QR
Upcoming QR
REKATECH's Result
REKATECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 10,045 8,576 7,204 648 5,658 12,457 10,188 -0.23%
PBT 5,512 4,429 3,893 -14,081 -3,905 -9,796 -56 -
Tax 80 -298 -51 0 0 0 104 -4.27%
NP 5,592 4,131 3,842 -14,081 -3,905 -9,796 48 120.91%
-
NP to SH 5,592 4,131 3,842 -14,081 -3,906 -9,796 48 120.91%
-
Tax Rate -1.45% 6.73% 1.31% - - - - -
Total Cost 4,453 4,445 3,362 14,729 9,563 22,253 10,140 -12.81%
-
Net Worth 17,067 7,041 2,357 -2,351 11,779 14,114 25,000 -6.16%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 17,067 7,041 2,357 -2,351 11,779 14,114 25,000 -6.16%
NOSH 100,394 234,715 235,705 235,161 235,581 235,234 250,000 -14.10%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 55.67% 48.17% 53.33% -2,172.99% -69.02% -78.64% 0.47% -
ROE 32.76% 58.67% 163.00% 0.00% -33.16% -69.41% 0.19% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 10.01 3.65 3.06 0.28 2.40 5.30 4.08 16.12%
EPS 5.57 1.76 1.63 -5.99 -1.66 -4.17 0.02 155.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.03 0.01 -0.01 0.05 0.06 0.10 9.24%
Adjusted Per Share Value based on latest NOSH - 236,333
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 1.70 1.45 1.22 0.11 0.96 2.10 1.72 -0.19%
EPS 0.94 0.70 0.65 -2.38 -0.66 -1.65 0.01 113.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0288 0.0119 0.004 -0.004 0.0199 0.0238 0.0422 -6.16%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.515 0.065 0.04 0.03 0.06 0.04 0.04 -
P/RPS 5.15 1.78 1.31 10.89 2.50 0.76 0.98 31.83%
P/EPS 9.25 3.69 2.45 -0.50 -3.62 -0.96 208.33 -40.47%
EY 10.82 27.08 40.75 -199.59 -27.63 -104.11 0.48 68.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.03 2.17 4.00 0.00 1.20 0.67 0.40 40.11%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 26/02/14 19/02/13 22/02/12 28/02/11 25/02/10 27/02/09 -
Price 0.50 0.065 0.045 0.04 0.06 0.05 0.04 -
P/RPS 5.00 1.78 1.47 14.52 2.50 0.94 0.98 31.19%
P/EPS 8.98 3.69 2.76 -0.67 -3.62 -1.20 208.33 -40.77%
EY 11.14 27.08 36.22 -149.70 -27.63 -83.29 0.48 68.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.94 2.17 4.50 0.00 1.20 0.83 0.40 39.41%

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