[REKATECH] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -134.52%
YoY- -7.08%
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 3,133 8,508 8,758 12,347 12,677 12,985 0 -
PBT -3,886 -2,622 1,042 -3,846 -3,512 2,090 0 -
Tax 0 0 0 -88 8 -590 0 -
NP -3,886 -2,622 1,042 -3,934 -3,504 1,500 0 -
-
NP to SH -3,887 -2,622 1,042 -3,750 -3,502 1,500 0 -
-
Tax Rate - - 0.00% - - 28.23% - -
Total Cost 7,019 11,130 7,716 16,281 16,181 11,485 0 -
-
Net Worth 11,778 21,069 26,049 35,156 49,357 41,379 0 -
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 11,778 21,069 26,049 35,156 49,357 41,379 0 -
NOSH 235,575 234,107 236,818 234,374 235,033 172,413 0 -
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin -124.03% -30.82% 11.90% -31.86% -27.64% 11.55% 0.00% -
ROE -33.00% -12.44% 4.00% -10.67% -7.10% 3.63% 0.00% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 1.33 3.63 3.70 5.27 5.39 7.53 0.00 -
EPS -1.65 -1.12 0.44 -1.60 -1.49 0.87 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.09 0.11 0.15 0.21 0.24 0.00 -
Adjusted Per Share Value based on latest NOSH - 233,804
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 0.53 1.44 1.48 2.09 2.14 2.19 0.00 -
EPS -0.66 -0.44 0.18 -0.63 -0.59 0.25 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0199 0.0356 0.044 0.0594 0.0834 0.0699 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 - -
Price 0.05 0.04 0.04 0.08 0.19 0.21 0.00 -
P/RPS 3.76 1.10 1.08 1.52 3.52 2.79 0.00 -
P/EPS -3.03 -3.57 9.09 -5.00 -12.75 24.14 0.00 -
EY -33.00 -28.00 11.00 -20.00 -7.84 4.14 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.44 0.36 0.53 0.90 0.88 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 18/11/10 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 - -
Price 0.08 0.04 0.04 0.07 0.16 0.21 0.00 -
P/RPS 6.02 1.10 1.08 1.33 2.97 2.79 0.00 -
P/EPS -4.85 -3.57 9.09 -4.38 -10.74 24.14 0.00 -
EY -20.63 -28.00 11.00 -22.86 -9.31 4.14 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 0.44 0.36 0.47 0.76 0.88 0.00 -

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