[REKATECH] YoY Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[REKATECH] REKATECH CAPITAL BERHAD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 64.84%
YoY- 7.52%
Quarter Report
Latest QR
Upcoming QR
REKATECH's Result
REKATECH's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 10,641 10,539 10,045 8,576 7,204 648 5,658 11.09%
PBT 6,011 4,292 5,512 4,429 3,893 -14,081 -3,905 -
Tax -1,763 -50 80 -298 -51 0 0 -
NP 4,248 4,242 5,592 4,131 3,842 -14,081 -3,905 -
-
NP to SH 4,248 4,242 5,592 4,131 3,842 -14,081 -3,906 -
-
Tax Rate 29.33% 1.16% -1.45% 6.73% 1.31% - - -
Total Cost 6,393 6,297 4,453 4,445 3,362 14,729 9,563 -6.48%
-
Net Worth 50,878 42,935 17,067 7,041 2,357 -2,351 11,779 27.58%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 50,878 42,935 17,067 7,041 2,357 -2,351 11,779 27.58%
NOSH 188,437 171,740 100,394 234,715 235,705 235,161 235,581 -3.64%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 39.92% 40.25% 55.67% 48.17% 53.33% -2,172.99% -69.02% -
ROE 8.35% 9.88% 32.76% 58.67% 163.00% 0.00% -33.16% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 5.65 6.14 10.01 3.65 3.06 0.28 2.40 15.32%
EPS 2.25 2.47 5.57 1.76 1.63 -5.99 -1.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.25 0.17 0.03 0.01 -0.01 0.05 32.42%
Adjusted Per Share Value based on latest NOSH - 234,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 2.17 2.15 2.05 1.75 1.47 0.13 1.15 11.15%
EPS 0.87 0.87 1.14 0.84 0.78 -2.87 -0.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1038 0.0876 0.0348 0.0144 0.0048 -0.0048 0.024 27.61%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.35 0.48 0.515 0.065 0.04 0.03 0.06 -
P/RPS 6.20 7.82 5.15 1.78 1.31 10.89 2.50 16.32%
P/EPS 15.53 19.43 9.25 3.69 2.45 -0.50 -3.62 -
EY 6.44 5.15 10.82 27.08 40.75 -199.59 -27.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.92 3.03 2.17 4.00 0.00 1.20 1.34%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 24/02/16 27/02/15 26/02/14 19/02/13 22/02/12 28/02/11 -
Price 0.35 0.455 0.50 0.065 0.045 0.04 0.06 -
P/RPS 6.20 7.41 5.00 1.78 1.47 14.52 2.50 16.32%
P/EPS 15.53 18.42 8.98 3.69 2.76 -0.67 -3.62 -
EY 6.44 5.43 11.14 27.08 36.22 -149.70 -27.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.82 2.94 2.17 4.50 0.00 1.20 1.34%

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