[REKATECH] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[REKATECH] REKATECH CAPITAL BERHAD
Announcement Date
05-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 7.51%
YoY- 127.64%
Quarter Report
Latest QR
Upcoming QR
REKATECH's Result
REKATECH's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 7,806 7,410 6,135 5,888 648 3,133 8,508 -1.42%
PBT 3,515 4,130 2,615 3,487 -12,433 -3,886 -2,622 -
Tax -233 -10 -109 -51 0 0 0 -
NP 3,282 4,120 2,506 3,436 -12,433 -3,886 -2,622 -
-
NP to SH 3,282 4,120 2,506 3,436 -12,433 -3,887 -2,622 -
-
Tax Rate 6.63% 0.24% 4.17% 1.46% - - - -
Total Cost 4,524 3,290 3,629 2,452 13,081 7,019 11,130 -13.92%
-
Net Worth 41,649 13,848 0 2,353 -2,350 11,778 21,069 12.02%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 41,649 13,848 0 2,353 -2,350 11,778 21,069 12.02%
NOSH 166,598 86,554 235,079 235,342 235,028 235,575 234,107 -5.50%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 42.04% 55.60% 40.85% 58.36% -1,918.67% -124.03% -30.82% -
ROE 7.88% 29.75% 0.00% 146.00% 0.00% -33.00% -12.44% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 4.69 8.56 2.61 2.50 0.28 1.33 3.63 4.36%
EPS 1.97 4.76 10.66 1.46 -5.29 -1.65 -1.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.16 0.00 0.01 -0.01 0.05 0.09 18.55%
Adjusted Per Share Value based on latest NOSH - 239,999
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 1.59 1.51 1.25 1.20 0.13 0.64 1.74 -1.49%
EPS 0.67 0.84 0.51 0.70 -2.54 -0.79 -0.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.085 0.0283 0.00 0.0048 -0.0048 0.024 0.043 12.02%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.425 0.615 0.06 0.04 0.035 0.05 0.04 -
P/RPS 9.07 7.18 2.30 1.60 12.69 3.76 1.10 42.11%
P/EPS 21.57 12.92 5.63 2.74 -0.66 -3.03 -3.57 -
EY 4.64 7.74 17.77 36.50 -151.14 -33.00 -28.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 3.84 0.00 4.00 0.00 1.00 0.44 25.25%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 21/10/15 10/11/14 19/11/13 05/11/12 17/11/11 18/11/10 30/11/09 -
Price 0.465 0.64 0.08 0.04 0.04 0.08 0.04 -
P/RPS 9.92 7.48 3.07 1.60 14.51 6.02 1.10 44.24%
P/EPS 23.60 13.45 7.50 2.74 -0.76 -4.85 -3.57 -
EY 4.24 7.44 13.33 36.50 -132.25 -20.63 -28.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 4.00 0.00 4.00 0.00 1.60 0.44 27.14%

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