[RCECAP] YoY Quarter Result on 31-Dec-2002 [#3]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 49.79%
YoY- -38.79%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 14,748 11,285 13,161 12,236 11,697 10,326 10,826 -0.32%
PBT 3,250 4,304 5,000 1,028 1,215 1,511 1,647 -0.71%
Tax 850 -1,952 -1,827 -673 -635 -715 -830 -
NP 4,100 2,352 3,173 355 580 796 817 -1.70%
-
NP to SH 3,530 2,352 3,173 355 580 796 817 -1.54%
-
Tax Rate -26.15% 45.35% 36.54% 65.47% 52.26% 47.32% 50.39% -
Total Cost 10,648 8,933 9,988 11,881 11,117 9,530 10,009 -0.06%
-
Net Worth 0 35,877 42,976 22,607 22,192 21,675 16,339 -
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 0 35,877 42,976 22,607 22,192 21,675 16,339 -
NOSH 401,136 398,644 40,164 18,684 18,649 18,685 18,568 -3.21%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 27.80% 20.84% 24.11% 2.90% 4.96% 7.71% 7.55% -
ROE 0.00% 6.56% 7.38% 1.57% 2.61% 3.67% 5.00% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 3.68 2.83 32.77 65.49 62.72 55.26 58.30 2.98%
EPS 0.66 0.59 7.90 1.90 3.11 4.26 4.40 2.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.09 1.07 1.21 1.19 1.16 0.88 -
Adjusted Per Share Value based on latest NOSH - 18,684
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 0.99 0.76 0.89 0.82 0.79 0.70 0.73 -0.32%
EPS 0.24 0.16 0.21 0.02 0.04 0.05 0.06 -1.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0242 0.029 0.0152 0.015 0.0146 0.011 -
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.15 0.17 0.09 0.07 0.10 0.11 0.00 -
P/RPS 4.08 6.01 0.27 0.11 0.16 0.20 0.00 -100.00%
P/EPS 17.05 28.81 1.14 3.68 3.22 2.58 0.00 -100.00%
EY 5.87 3.47 87.78 27.14 31.10 38.73 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.89 0.08 0.06 0.08 0.09 0.00 -
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 24/02/06 24/02/05 24/02/04 26/02/03 19/02/02 19/01/01 25/02/00 -
Price 0.15 0.17 0.09 0.06 0.12 0.11 0.28 -
P/RPS 4.08 6.01 0.27 0.09 0.19 0.20 0.48 -2.24%
P/EPS 17.05 28.81 1.14 3.16 3.86 2.58 6.36 -1.04%
EY 5.87 3.47 87.78 31.67 25.92 38.73 15.71 1.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.89 0.08 0.05 0.10 0.09 0.32 -

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