[REKATECH] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -31.23%
YoY- -219.86%
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 7,410 6,135 5,888 648 3,133 8,508 8,758 -2.74%
PBT 4,130 2,615 3,487 -12,433 -3,886 -2,622 1,042 25.78%
Tax -10 -109 -51 0 0 0 0 -
NP 4,120 2,506 3,436 -12,433 -3,886 -2,622 1,042 25.73%
-
NP to SH 4,120 2,506 3,436 -12,433 -3,887 -2,622 1,042 25.73%
-
Tax Rate 0.24% 4.17% 1.46% - - - 0.00% -
Total Cost 3,290 3,629 2,452 13,081 7,019 11,130 7,716 -13.23%
-
Net Worth 13,848 0 2,353 -2,350 11,778 21,069 26,049 -9.99%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 13,848 0 2,353 -2,350 11,778 21,069 26,049 -9.99%
NOSH 86,554 235,079 235,342 235,028 235,575 234,107 236,818 -15.43%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 55.60% 40.85% 58.36% -1,918.67% -124.03% -30.82% 11.90% -
ROE 29.75% 0.00% 146.00% 0.00% -33.00% -12.44% 4.00% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 8.56 2.61 2.50 0.28 1.33 3.63 3.70 14.99%
EPS 4.76 10.66 1.46 -5.29 -1.65 -1.12 0.44 48.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.00 0.01 -0.01 0.05 0.09 0.11 6.44%
Adjusted Per Share Value based on latest NOSH - 234,841
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 1.25 1.04 0.99 0.11 0.53 1.44 1.48 -2.77%
EPS 0.70 0.42 0.58 -2.10 -0.66 -0.44 0.18 25.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0234 0.00 0.004 -0.004 0.0199 0.0356 0.044 -9.98%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.615 0.06 0.04 0.035 0.05 0.04 0.04 -
P/RPS 7.18 2.30 1.60 12.69 3.76 1.10 1.08 37.10%
P/EPS 12.92 5.63 2.74 -0.66 -3.03 -3.57 9.09 6.03%
EY 7.74 17.77 36.50 -151.14 -33.00 -28.00 11.00 -5.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.84 0.00 4.00 0.00 1.00 0.44 0.36 48.34%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 10/11/14 19/11/13 05/11/12 17/11/11 18/11/10 30/11/09 28/11/08 -
Price 0.64 0.08 0.04 0.04 0.08 0.04 0.04 -
P/RPS 7.48 3.07 1.60 14.51 6.02 1.10 1.08 38.04%
P/EPS 13.45 7.50 2.74 -0.76 -4.85 -3.57 9.09 6.74%
EY 7.44 13.33 36.50 -132.25 -20.63 -28.00 11.00 -6.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.00 0.00 4.00 0.00 1.60 0.44 0.36 49.35%

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