[RCECAP] YoY Quarter Result on 30-Sep-2007 [#2]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 29.68%
YoY- 21.81%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 74,624 59,882 54,627 34,498 23,758 12,770 7,365 47.07%
PBT 41,299 24,974 19,534 15,994 11,935 5,127 6,395 36.44%
Tax -10,061 -6,060 -3,253 -3,044 -1,304 -312 -2,524 25.90%
NP 31,238 18,914 16,281 12,950 10,631 4,815 3,871 41.60%
-
NP to SH 31,238 18,914 16,281 12,950 10,631 4,215 3,871 41.60%
-
Tax Rate 24.36% 24.27% 16.65% 19.03% 10.93% 6.09% 39.47% -
Total Cost 43,386 40,968 38,346 21,548 13,127 7,955 3,494 52.14%
-
Net Worth 399,282 352,761 263,055 181,300 112,563 0 52,419 40.24%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 399,282 352,761 263,055 181,300 112,563 0 52,419 40.24%
NOSH 782,907 750,555 710,960 647,500 625,352 401,428 403,229 11.68%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 41.86% 31.59% 29.80% 37.54% 44.75% 37.71% 52.56% -
ROE 7.82% 5.36% 6.19% 7.14% 9.44% 0.00% 7.38% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 9.53 7.98 7.68 5.33 3.80 3.18 1.83 31.63%
EPS 3.99 2.52 2.29 2.00 1.70 0.79 0.96 26.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.47 0.37 0.28 0.18 0.00 0.13 25.57%
Adjusted Per Share Value based on latest NOSH - 647,500
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 10.07 8.08 7.37 4.66 3.21 1.72 0.99 47.17%
EPS 4.22 2.55 2.20 1.75 1.43 0.57 0.52 41.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5388 0.476 0.355 0.2446 0.1519 0.00 0.0707 40.26%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.41 0.43 0.27 0.61 0.20 0.17 0.14 -
P/RPS 4.30 5.39 3.51 11.45 5.26 5.34 7.66 -9.17%
P/EPS 10.28 17.06 11.79 30.50 11.76 16.19 14.58 -5.65%
EY 9.73 5.86 8.48 3.28 8.50 6.18 6.86 5.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.91 0.73 2.18 1.11 0.00 1.08 -4.87%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 19/11/10 05/11/09 07/11/08 23/11/07 29/11/06 21/11/05 25/11/04 -
Price 0.42 0.43 0.24 0.57 0.23 0.15 0.17 -
P/RPS 4.41 5.39 3.12 10.70 6.05 4.72 9.31 -11.70%
P/EPS 10.53 17.06 10.48 28.50 13.53 14.29 17.71 -8.29%
EY 9.50 5.86 9.54 3.51 7.39 7.00 5.65 9.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.91 0.65 2.04 1.28 0.00 1.31 -7.50%

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