[RCECAP] YoY Quarter Result on 30-Sep-2011 [#2]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -19.09%
YoY- -13.94%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 32,351 32,260 45,003 58,803 74,624 59,882 54,627 -8.35%
PBT 7,494 13,891 20,304 34,782 41,299 24,974 19,534 -14.75%
Tax -1,849 -3,489 -4,806 -7,900 -10,061 -6,060 -3,253 -8.98%
NP 5,645 10,402 15,498 26,882 31,238 18,914 16,281 -16.17%
-
NP to SH 5,645 10,402 15,498 26,882 31,238 18,914 16,281 -16.17%
-
Tax Rate 24.67% 25.12% 23.67% 22.71% 24.36% 24.27% 16.65% -
Total Cost 26,706 21,858 29,505 31,921 43,386 40,968 38,346 -5.84%
-
Net Worth 620,950 619,444 821,863 492,315 399,282 352,761 263,055 15.38%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 620,950 619,444 821,863 492,315 399,282 352,761 263,055 15.38%
NOSH 1,129,000 1,168,764 1,174,090 781,453 782,907 750,555 710,960 8.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 17.45% 32.24% 34.44% 45.72% 41.86% 31.59% 29.80% -
ROE 0.91% 1.68% 1.89% 5.46% 7.82% 5.36% 6.19% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 2.87 2.76 3.83 7.52 9.53 7.98 7.68 -15.12%
EPS 0.50 0.89 1.32 3.44 3.99 2.52 2.29 -22.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.53 0.70 0.63 0.51 0.47 0.37 6.82%
Adjusted Per Share Value based on latest NOSH - 781,453
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 2.18 2.18 3.04 3.97 5.03 4.04 3.69 -8.39%
EPS 0.38 0.70 1.05 1.81 2.11 1.28 1.10 -16.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4189 0.4179 0.5544 0.3321 0.2694 0.238 0.1775 15.37%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.335 0.265 0.30 0.29 0.41 0.43 0.27 -
P/RPS 11.69 9.60 7.83 3.85 4.30 5.39 3.51 22.19%
P/EPS 67.00 29.78 22.73 8.43 10.28 17.06 11.79 33.56%
EY 1.49 3.36 4.40 11.86 9.73 5.86 8.48 -25.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.50 0.43 0.46 0.80 0.91 0.73 -2.94%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 19/11/14 15/11/13 06/11/12 25/11/11 19/11/10 05/11/09 07/11/08 -
Price 0.33 0.275 0.31 0.31 0.42 0.43 0.24 -
P/RPS 11.52 9.96 8.09 4.12 4.41 5.39 3.12 24.31%
P/EPS 66.00 30.90 23.48 9.01 10.53 17.06 10.48 35.87%
EY 1.52 3.24 4.26 11.10 9.50 5.86 9.54 -26.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.52 0.44 0.49 0.82 0.91 0.65 -1.32%

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