[REKATECH] YoY Quarter Result on 30-Jun-2010 [#2]

Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -154.13%
YoY- -144.38%
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 2,119 2,332 323 1,343 2,801 2,785 3,321 -7.20%
PBT 859 1,925 -9,225 -1,784 -730 991 -1,074 -
Tax 0 -51 0 0 0 0 -88 -
NP 859 1,874 -9,225 -1,784 -730 991 -1,162 -
-
NP to SH 859 1,874 -9,225 -1,784 -730 991 -1,139 -
-
Tax Rate 0.00% 2.65% - - - 0.00% - -
Total Cost 1,260 458 9,548 3,127 3,531 1,794 4,483 -19.04%
-
Net Worth 4,643 2,342 2,347 14,084 23,548 25,954 37,966 -29.52%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 4,643 2,342 2,347 14,084 23,548 25,954 37,966 -29.52%
NOSH 232,162 234,249 234,732 234,736 235,483 235,952 237,291 -0.36%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 40.54% 80.36% -2,856.04% -132.84% -26.06% 35.58% -34.99% -
ROE 18.50% 80.00% -393.00% -12.67% -3.10% 3.82% -3.00% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 0.91 1.00 0.14 0.57 1.19 1.18 1.40 -6.92%
EPS 0.37 0.80 -3.93 -0.76 -0.31 0.42 -0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.01 0.01 0.06 0.10 0.11 0.16 -29.26%
Adjusted Per Share Value based on latest NOSH - 234,736
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 0.36 0.39 0.05 0.23 0.47 0.47 0.56 -7.09%
EPS 0.15 0.32 -1.56 -0.30 -0.12 0.17 -0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0078 0.004 0.004 0.0238 0.0398 0.0438 0.0641 -29.58%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.055 0.03 0.03 0.05 0.05 0.05 0.11 -
P/RPS 6.03 3.01 21.80 8.74 4.20 4.24 7.86 -4.31%
P/EPS 14.86 3.75 -0.76 -6.58 -16.13 11.90 -22.92 -
EY 6.73 26.67 -131.00 -15.20 -6.20 8.40 -4.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 3.00 3.00 0.83 0.50 0.45 0.69 25.88%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 19/07/12 29/07/11 27/08/10 28/08/09 26/08/08 30/08/07 -
Price 0.055 0.03 0.03 0.04 0.04 0.04 0.08 -
P/RPS 6.03 3.01 21.80 6.99 3.36 3.39 5.72 0.88%
P/EPS 14.86 3.75 -0.76 -5.26 -12.90 9.52 -16.67 -
EY 6.73 26.67 -131.00 -19.00 -7.75 10.50 -6.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 3.00 3.00 0.67 0.40 0.36 0.50 32.82%

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