[RCECAP] YoY Annualized Quarter Result on 30-Jun-2012 [#1]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
13-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -47.36%
YoY- -59.86%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 149,956 121,644 153,496 191,960 243,028 235,536 267,932 -9.21%
PBT 49,536 34,704 -138,868 71,156 159,240 134,960 99,836 -11.01%
Tax -11,788 -7,200 27,744 -17,804 -26,336 -40,416 -25,704 -12.17%
NP 37,748 27,504 -111,124 53,352 132,904 94,544 74,132 -10.63%
-
NP to SH 37,748 27,504 -111,124 53,352 132,904 94,544 74,132 -10.63%
-
Tax Rate 23.80% 20.75% - 25.02% 16.54% 29.95% 25.75% -
Total Cost 112,208 94,140 264,620 138,608 110,124 140,992 193,800 -8.70%
-
Net Worth 573,871 641,759 632,984 0 476,890 383,498 319,534 10.24%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 573,871 641,759 632,984 0 476,890 383,498 319,534 10.24%
NOSH 1,275,270 1,145,999 1,172,194 784,588 781,788 782,649 710,076 10.24%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 25.17% 22.61% -72.40% 27.79% 54.69% 40.14% 27.67% -
ROE 6.58% 4.29% -17.56% 0.00% 27.87% 24.65% 23.20% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 11.76 10.61 13.09 24.47 31.09 30.09 37.73 -17.65%
EPS 2.96 2.40 -9.48 4.56 17.00 12.08 10.44 -18.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.56 0.54 0.00 0.61 0.49 0.45 0.00%
Adjusted Per Share Value based on latest NOSH - 784,588
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 10.10 8.19 10.34 12.93 16.37 15.87 18.05 -9.21%
EPS 2.54 1.85 -7.49 3.59 8.95 6.37 4.99 -10.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3866 0.4323 0.4264 0.00 0.3213 0.2584 0.2153 10.24%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.34 0.335 0.27 0.31 0.35 0.41 0.39 -
P/RPS 2.89 3.16 2.06 1.27 1.13 1.36 1.03 18.75%
P/EPS 11.49 13.96 -2.85 4.56 2.06 3.39 3.74 20.56%
EY 8.71 7.16 -35.11 21.94 48.57 29.46 26.77 -17.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.60 0.50 0.00 0.57 0.84 0.87 -2.22%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 06/08/15 11/08/14 06/08/13 13/08/12 09/08/11 13/08/10 07/08/09 -
Price 0.34 0.345 0.29 0.32 0.30 0.42 0.43 -
P/RPS 2.89 3.25 2.21 1.31 0.97 1.40 1.14 16.76%
P/EPS 11.49 14.37 -3.06 4.71 1.76 3.48 4.12 18.63%
EY 8.71 6.96 -32.69 21.25 56.67 28.76 24.28 -15.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.62 0.54 0.00 0.49 0.86 0.96 -3.81%

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