[REKATECH] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -8691.67%
YoY- -273.55%
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 7,724 1,292 5,440 16,920 14,996 18,440 27,072 -18.84%
PBT 5,288 -996 -2,804 -4,124 -1,104 -2,228 1,092 30.03%
Tax 0 0 0 0 0 0 740 -
NP 5,288 -996 -2,804 -4,124 -1,104 -2,228 1,832 19.30%
-
NP to SH 5,288 -996 -2,808 -4,124 -1,104 -1,840 1,840 19.21%
-
Tax Rate 0.00% - - - - - -67.77% -
Total Cost 2,436 2,288 8,244 21,044 16,100 20,668 25,240 -32.24%
-
Net Worth 0 11,318 14,039 23,431 23,000 36,799 50,379 -
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 0 11,318 14,039 23,431 23,000 36,799 50,379 -
NOSH 236,071 226,363 233,999 234,318 230,000 229,999 228,999 0.50%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 68.46% -77.09% -51.54% -24.37% -7.36% -12.08% 6.77% -
ROE 0.00% -8.80% -20.00% -17.60% -4.80% -5.00% 3.65% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 3.27 0.57 2.32 7.22 6.52 8.02 11.82 -19.26%
EPS 2.24 -0.44 -1.20 -1.76 -0.48 -0.80 0.80 18.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.05 0.06 0.10 0.10 0.16 0.22 -
Adjusted Per Share Value based on latest NOSH - 234,318
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 1.30 0.22 0.92 2.86 2.53 3.11 4.57 -18.88%
EPS 0.89 -0.17 -0.47 -0.70 -0.19 -0.31 0.31 19.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0191 0.0237 0.0396 0.0389 0.0622 0.0851 -
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.05 0.06 0.05 0.03 0.06 0.14 0.22 -
P/RPS 1.53 10.51 2.15 0.42 0.92 1.75 1.86 -3.19%
P/EPS 2.23 -13.64 -4.17 -1.70 -12.50 -17.50 27.38 -34.13%
EY 44.80 -7.33 -24.00 -58.67 -8.00 -5.71 3.65 51.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.20 0.83 0.30 0.60 0.88 1.00 -
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 16/04/12 27/05/11 25/05/10 29/05/09 29/05/08 31/05/07 31/05/06 -
Price 0.06 0.04 0.04 0.05 0.05 0.12 0.21 -
P/RPS 1.83 7.01 1.72 0.69 0.77 1.50 1.78 0.46%
P/EPS 2.68 -9.09 -3.33 -2.84 -10.42 -15.00 26.14 -31.56%
EY 37.33 -11.00 -30.00 -35.20 -9.60 -6.67 3.83 46.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.80 0.67 0.50 0.50 0.75 0.95 -

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