[RCECAP] YoY Annualized Quarter Result on 31-Dec-2003 [#3]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -20.69%
YoY- 4628.03%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 90,262 51,390 42,605 51,073 45,012 44,700 37,709 15.65%
PBT 71,222 21,972 21,360 30,926 2,566 3,229 4,384 59.11%
Tax -7,966 -2,934 -8,894 -4,386 -2,005 -2,408 -2,242 23.51%
NP 63,256 19,037 12,465 26,540 561 821 2,141 75.77%
-
NP to SH 63,256 16,593 12,465 26,540 561 821 2,141 75.77%
-
Tax Rate 11.18% 13.35% 41.64% 14.18% 78.14% 74.57% 51.14% -
Total Cost 27,006 32,353 30,140 24,533 44,450 43,878 35,568 -4.48%
-
Net Worth 145,295 0 36,112 42,957 22,640 22,213 21,662 37.30%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 145,295 0 36,112 42,957 22,640 22,213 21,662 37.30%
NOSH 631,717 401,451 401,244 40,147 18,711 18,666 18,674 79.78%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 70.08% 37.04% 29.26% 51.96% 1.25% 1.84% 5.68% -
ROE 43.54% 0.00% 34.52% 61.78% 2.48% 3.70% 9.89% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 14.29 12.80 10.62 127.22 240.56 239.46 201.93 -35.67%
EPS 10.01 3.09 3.11 66.11 3.00 4.40 11.47 -2.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.00 0.09 1.07 1.21 1.19 1.16 -23.62%
Adjusted Per Share Value based on latest NOSH - 40,164
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 6.08 3.46 2.87 3.44 3.03 3.01 2.54 15.65%
EPS 4.26 1.12 0.84 1.79 0.04 0.06 0.14 76.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0979 0.00 0.0243 0.0289 0.0153 0.015 0.0146 37.30%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.27 0.15 0.17 0.09 0.07 0.10 0.11 -
P/RPS 1.89 1.17 1.60 0.07 0.03 0.04 0.05 83.14%
P/EPS 2.70 3.63 5.47 0.14 2.33 2.27 0.96 18.79%
EY 37.09 27.56 18.27 734.52 42.86 44.00 104.24 -15.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.00 1.89 0.08 0.06 0.08 0.09 53.31%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 24/02/06 24/02/05 24/02/04 26/02/03 19/02/02 19/01/01 -
Price 0.38 0.15 0.17 0.09 0.06 0.12 0.11 -
P/RPS 2.66 1.17 1.60 0.07 0.02 0.05 0.05 93.87%
P/EPS 3.79 3.63 5.47 0.14 2.00 2.73 0.96 25.70%
EY 26.35 27.56 18.27 734.52 50.00 36.67 104.24 -20.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 0.00 1.89 0.08 0.05 0.10 0.09 62.34%

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