[RCECAP] YoY Cumulative Quarter Result on 30-Sep-2005 [#2]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
21-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 89.68%
YoY- 27.41%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 101,740 62,554 42,668 23,795 20,669 25,144 21,523 29.51%
PBT 36,607 29,600 20,858 13,229 11,716 18,195 897 85.44%
Tax -6,755 -6,664 -3,267 -3,051 -4,719 -1,463 -831 41.75%
NP 29,852 22,936 17,591 10,178 6,997 16,732 66 176.80%
-
NP to SH 29,852 22,936 17,591 8,915 6,997 16,732 66 176.80%
-
Tax Rate 18.45% 22.51% 15.66% 23.06% 40.28% 8.04% 92.64% -
Total Cost 71,888 39,618 25,077 13,617 13,672 8,412 21,457 22.30%
-
Net Worth 262,357 180,903 112,682 0 52,276 39,589 22,440 50.59%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 262,357 180,903 112,682 0 52,276 39,589 22,440 50.59%
NOSH 709,073 646,084 626,014 401,576 402,126 18,674 18,857 82.93%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 29.34% 36.67% 41.23% 42.77% 33.85% 66.54% 0.31% -
ROE 11.38% 12.68% 15.61% 0.00% 13.38% 42.26% 0.29% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 14.35 9.68 6.82 5.93 5.14 134.65 114.14 -29.19%
EPS 4.21 3.55 2.81 1.67 1.74 89.60 0.35 51.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.28 0.18 0.00 0.13 2.12 1.19 -17.67%
Adjusted Per Share Value based on latest NOSH - 401,428
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 6.85 4.21 2.87 1.60 1.39 1.69 1.45 29.50%
EPS 2.01 1.55 1.19 0.60 0.47 1.13 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1767 0.1219 0.0759 0.00 0.0352 0.0267 0.0151 50.61%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.27 0.61 0.20 0.17 0.14 0.08 0.07 -
P/RPS 1.88 6.30 2.93 2.87 2.72 0.06 0.06 77.46%
P/EPS 6.41 17.18 7.12 7.66 8.05 0.09 20.00 -17.26%
EY 15.59 5.82 14.05 13.06 12.43 1,120.00 5.00 20.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 2.18 1.11 0.00 1.08 0.04 0.06 51.59%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 07/11/08 23/11/07 29/11/06 21/11/05 25/11/04 21/11/03 08/11/02 -
Price 0.24 0.57 0.23 0.15 0.17 0.10 0.08 -
P/RPS 1.67 5.89 3.37 2.53 3.31 0.07 0.07 69.58%
P/EPS 5.70 16.06 8.19 6.76 9.77 0.11 22.86 -20.64%
EY 17.54 6.23 12.22 14.80 10.24 896.00 4.38 25.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 2.04 1.28 0.00 1.31 0.05 0.07 44.92%

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