[REKATECH] YoY Quarter Result on 30-Jun-2013 [#2]

Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -20.09%
YoY- -54.16%
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 2,124 2,258 2,908 2,119 2,332 323 1,343 7.93%
PBT 1,148 990 1,554 859 1,925 -9,225 -1,784 -
Tax -316 0 -3 0 -51 0 0 -
NP 832 990 1,551 859 1,874 -9,225 -1,784 -
-
NP to SH 832 990 1,551 859 1,874 -9,225 -1,784 -
-
Tax Rate 27.53% 0.00% 0.19% 0.00% 2.65% - - -
Total Cost 1,292 1,268 1,357 1,260 458 9,548 3,127 -13.68%
-
Net Worth 49,163 40,271 14,015 4,643 2,342 2,347 14,084 23.14%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 49,163 40,271 14,015 4,643 2,342 2,347 14,084 23.14%
NOSH 189,090 167,796 93,433 232,162 234,249 234,732 234,736 -3.53%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 39.17% 43.84% 53.34% 40.54% 80.36% -2,856.04% -132.84% -
ROE 1.69% 2.46% 11.07% 18.50% 80.00% -393.00% -12.67% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 1.12 1.35 3.11 0.91 1.00 0.14 0.57 11.90%
EPS 0.44 0.59 1.66 0.37 0.80 -3.93 -0.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.24 0.15 0.02 0.01 0.01 0.06 27.65%
Adjusted Per Share Value based on latest NOSH - 232,162
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 0.36 0.38 0.49 0.36 0.39 0.05 0.23 7.74%
EPS 0.14 0.17 0.26 0.15 0.32 -1.56 -0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.083 0.068 0.0237 0.0078 0.004 0.004 0.0238 23.12%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.425 0.44 0.30 0.055 0.03 0.03 0.05 -
P/RPS 37.84 32.70 9.64 6.03 3.01 21.80 8.74 27.63%
P/EPS 96.59 74.58 18.07 14.86 3.75 -0.76 -6.58 -
EY 1.04 1.34 5.53 6.73 26.67 -131.00 -15.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.83 2.00 2.75 3.00 3.00 0.83 11.89%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 10/08/15 25/08/14 28/08/13 19/07/12 29/07/11 27/08/10 -
Price 0.40 0.39 0.565 0.055 0.03 0.03 0.04 -
P/RPS 35.61 28.98 18.15 6.03 3.01 21.80 6.99 31.14%
P/EPS 90.91 66.10 34.04 14.86 3.75 -0.76 -5.26 -
EY 1.10 1.51 2.94 6.73 26.67 -131.00 -19.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.63 3.77 2.75 3.00 3.00 0.67 14.86%

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