[RCECAP] YoY Annualized Quarter Result on 30-Jun-2010 [#1]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
13-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- 16.59%
YoY- 27.53%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 153,496 191,960 243,028 235,536 267,932 188,452 112,220 5.35%
PBT -138,868 71,156 159,240 134,960 99,836 68,296 54,424 -
Tax 27,744 -17,804 -26,336 -40,416 -25,704 -14,008 -14,480 -
NP -111,124 53,352 132,904 94,544 74,132 54,288 39,944 -
-
NP to SH -111,124 53,352 132,904 94,544 74,132 54,288 39,944 -
-
Tax Rate - 25.02% 16.54% 29.95% 25.75% 20.51% 26.61% -
Total Cost 264,620 138,608 110,124 140,992 193,800 134,164 72,276 24.12%
-
Net Worth 632,984 0 476,890 383,498 319,534 248,701 173,949 23.99%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 632,984 0 476,890 383,498 319,534 248,701 173,949 23.99%
NOSH 1,172,194 784,588 781,788 782,649 710,076 710,575 644,258 10.48%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin -72.40% 27.79% 54.69% 40.14% 27.67% 28.81% 35.59% -
ROE -17.56% 0.00% 27.87% 24.65% 23.20% 21.83% 22.96% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 13.09 24.47 31.09 30.09 37.73 26.52 17.42 -4.64%
EPS -9.48 4.56 17.00 12.08 10.44 7.64 6.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.00 0.61 0.49 0.45 0.35 0.27 12.23%
Adjusted Per Share Value based on latest NOSH - 782,649
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 20.71 25.90 32.79 31.78 36.15 25.43 15.14 5.35%
EPS -15.00 7.20 17.93 12.76 10.00 7.33 5.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8542 0.00 0.6435 0.5175 0.4312 0.3356 0.2347 24.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.27 0.31 0.35 0.41 0.39 0.34 0.65 -
P/RPS 2.06 1.27 1.13 1.36 1.03 1.28 3.73 -9.41%
P/EPS -2.85 4.56 2.06 3.39 3.74 4.45 10.48 -
EY -35.11 21.94 48.57 29.46 26.77 22.47 9.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.00 0.57 0.84 0.87 0.97 2.41 -23.04%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 06/08/13 13/08/12 09/08/11 13/08/10 07/08/09 27/08/08 17/08/07 -
Price 0.29 0.32 0.30 0.42 0.43 0.31 0.47 -
P/RPS 2.21 1.31 0.97 1.40 1.14 1.17 2.70 -3.27%
P/EPS -3.06 4.71 1.76 3.48 4.12 4.06 7.58 -
EY -32.69 21.25 56.67 28.76 24.28 24.65 13.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.00 0.49 0.86 0.96 0.89 1.74 -17.70%

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