[RCECAP] YoY Annualized Quarter Result on 30-Jun-2013 [#1]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
06-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -1243.37%
YoY- -308.28%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 207,740 149,956 121,644 153,496 191,960 243,028 235,536 -2.06%
PBT 93,720 49,536 34,704 -138,868 71,156 159,240 134,960 -5.89%
Tax -23,608 -11,788 -7,200 27,744 -17,804 -26,336 -40,416 -8.56%
NP 70,112 37,748 27,504 -111,124 53,352 132,904 94,544 -4.85%
-
NP to SH 70,112 37,748 27,504 -111,124 53,352 132,904 94,544 -4.85%
-
Tax Rate 25.19% 23.80% 20.75% - 25.02% 16.54% 29.95% -
Total Cost 137,628 112,208 94,140 264,620 138,608 110,124 140,992 -0.40%
-
Net Worth 376,527 573,871 641,759 632,984 0 476,890 383,498 -0.30%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 376,527 573,871 641,759 632,984 0 476,890 383,498 -0.30%
NOSH 324,592 1,275,270 1,145,999 1,172,194 784,588 781,788 782,649 -13.63%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 33.75% 25.17% 22.61% -72.40% 27.79% 54.69% 40.14% -
ROE 18.62% 6.58% 4.29% -17.56% 0.00% 27.87% 24.65% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 64.00 11.76 10.61 13.09 24.47 31.09 30.09 13.39%
EPS 21.60 2.96 2.40 -9.48 4.56 17.00 12.08 10.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 0.45 0.56 0.54 0.00 0.61 0.49 15.43%
Adjusted Per Share Value based on latest NOSH - 1,172,194
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 28.03 20.24 16.41 20.71 25.90 32.79 31.78 -2.06%
EPS 9.46 5.09 3.71 -15.00 7.20 17.93 12.76 -4.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5081 0.7744 0.866 0.8542 0.00 0.6435 0.5175 -0.30%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.705 0.34 0.335 0.27 0.31 0.35 0.41 -
P/RPS 1.10 2.89 3.16 2.06 1.27 1.13 1.36 -3.47%
P/EPS 3.26 11.49 13.96 -2.85 4.56 2.06 3.39 -0.64%
EY 30.64 8.71 7.16 -35.11 21.94 48.57 29.46 0.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.76 0.60 0.50 0.00 0.57 0.84 -5.18%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 10/08/16 06/08/15 11/08/14 06/08/13 13/08/12 09/08/11 13/08/10 -
Price 0.78 0.34 0.345 0.29 0.32 0.30 0.42 -
P/RPS 1.22 2.89 3.25 2.21 1.31 0.97 1.40 -2.26%
P/EPS 3.61 11.49 14.37 -3.06 4.71 1.76 3.48 0.61%
EY 27.69 8.71 6.96 -32.69 21.25 56.67 28.76 -0.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.76 0.62 0.54 0.00 0.49 0.86 -4.07%

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