[RCECAP] YoY Annualized Quarter Result on 31-Dec-2006 [#3]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 79.8%
YoY- 281.21%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 253,362 209,878 127,770 90,262 51,390 42,605 51,073 30.56%
PBT 106,636 90,368 63,898 71,222 21,972 21,360 30,926 22.88%
Tax -28,868 -26,312 -13,281 -7,966 -2,934 -8,894 -4,386 36.85%
NP 77,768 64,056 50,617 63,256 19,037 12,465 26,540 19.60%
-
NP to SH 77,768 64,056 50,617 63,256 16,593 12,465 26,540 19.60%
-
Tax Rate 27.07% 29.12% 20.78% 11.18% 13.35% 41.64% 14.18% -
Total Cost 175,594 145,822 77,153 27,006 32,353 30,140 24,533 38.78%
-
Net Worth 373,884 277,165 194,018 145,295 0 36,112 42,957 43.37%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 373,884 277,165 194,018 145,295 0 36,112 42,957 43.37%
NOSH 747,769 710,680 646,729 631,717 401,451 401,244 40,147 62.73%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 30.69% 30.52% 39.62% 70.08% 37.04% 29.26% 51.96% -
ROE 20.80% 23.11% 26.09% 43.54% 0.00% 34.52% 61.78% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 33.88 29.53 19.76 14.29 12.80 10.62 127.22 -19.77%
EPS 10.40 9.01 7.83 10.01 3.09 3.11 66.11 -26.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.39 0.30 0.23 0.00 0.09 1.07 -11.89%
Adjusted Per Share Value based on latest NOSH - 643,340
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 17.07 14.14 8.61 6.08 3.46 2.87 3.44 30.56%
EPS 5.24 4.32 3.41 4.26 1.12 0.84 1.79 19.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2519 0.1867 0.1307 0.0979 0.00 0.0243 0.0289 43.40%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.44 0.24 0.56 0.27 0.15 0.17 0.09 -
P/RPS 1.30 0.81 2.83 1.89 1.17 1.60 0.07 62.66%
P/EPS 4.23 2.66 7.16 2.70 3.63 5.47 0.14 76.39%
EY 23.64 37.56 13.98 37.09 27.56 18.27 734.52 -43.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.62 1.87 1.17 0.00 1.89 0.08 49.07%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 10/02/10 25/02/09 27/02/08 28/02/07 24/02/06 24/02/05 24/02/04 -
Price 0.45 0.24 0.39 0.38 0.15 0.17 0.09 -
P/RPS 1.33 0.81 1.97 2.66 1.17 1.60 0.07 63.27%
P/EPS 4.33 2.66 4.98 3.79 3.63 5.47 0.14 77.07%
EY 23.11 37.56 20.07 26.35 27.56 18.27 734.52 -43.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.62 1.30 1.65 0.00 1.89 0.08 49.63%

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