[RCECAP] YoY Cumulative Quarter Result on 30-Sep-2003 [#2]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 7.0%
YoY- 25251.52%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 42,668 23,795 20,669 25,144 21,523 21,828 17,956 15.51%
PBT 20,858 13,229 11,716 18,195 897 1,207 1,777 50.72%
Tax -3,267 -3,051 -4,719 -1,463 -831 -1,171 -967 22.48%
NP 17,591 10,178 6,997 16,732 66 36 810 66.99%
-
NP to SH 17,591 8,915 6,997 16,732 66 36 810 66.99%
-
Tax Rate 15.66% 23.06% 40.28% 8.04% 92.64% 97.02% 54.42% -
Total Cost 25,077 13,617 13,672 8,412 21,457 21,792 17,146 6.53%
-
Net Worth 112,682 0 52,276 39,589 22,440 21,789 20,903 32.39%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 112,682 0 52,276 39,589 22,440 21,789 20,903 32.39%
NOSH 626,014 401,576 402,126 18,674 18,857 18,947 18,663 79.53%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 41.23% 42.77% 33.85% 66.54% 0.31% 0.16% 4.51% -
ROE 15.61% 0.00% 13.38% 42.26% 0.29% 0.17% 3.88% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 6.82 5.93 5.14 134.65 114.14 115.20 96.21 -35.65%
EPS 2.81 1.67 1.74 89.60 0.35 0.19 4.34 -6.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.00 0.13 2.12 1.19 1.15 1.12 -26.25%
Adjusted Per Share Value based on latest NOSH - 18,668
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 2.87 1.60 1.39 1.69 1.45 1.47 1.21 15.47%
EPS 1.19 0.60 0.47 1.13 0.00 0.00 0.05 69.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0759 0.00 0.0352 0.0267 0.0151 0.0147 0.0141 32.36%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.20 0.17 0.14 0.08 0.07 0.09 0.12 -
P/RPS 2.93 2.87 2.72 0.06 0.06 0.08 0.12 70.28%
P/EPS 7.12 7.66 8.05 0.09 20.00 47.37 2.76 17.10%
EY 14.05 13.06 12.43 1,120.00 5.00 2.11 36.17 -14.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.00 1.08 0.04 0.06 0.08 0.11 46.97%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 21/11/05 25/11/04 21/11/03 08/11/02 29/11/01 23/11/00 -
Price 0.23 0.15 0.17 0.10 0.08 0.12 0.13 -
P/RPS 3.37 2.53 3.31 0.07 0.07 0.10 0.14 69.88%
P/EPS 8.19 6.76 9.77 0.11 22.86 63.16 3.00 18.21%
EY 12.22 14.80 10.24 896.00 4.38 1.58 33.38 -15.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.00 1.31 0.05 0.07 0.10 0.12 48.34%

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