[REKATECH] YoY TTM 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- -28.24%
YoY- 318.37%
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 10,602 9,035 9,678 7,448 4,265 3,601 8,129 4.52%
PBT 4,659 4,003 5,777 2,679 -1,130 -10,027 -10,520 -
Tax -618 143 -261 -100 -51 0 0 -
NP 4,041 4,146 5,516 2,579 -1,181 -10,027 -10,520 -
-
NP to SH 4,041 4,146 5,516 2,579 -1,181 -10,027 -10,521 -
-
Tax Rate 13.26% -3.57% 4.52% 3.73% - - - -
Total Cost 6,561 4,889 4,162 4,869 5,446 13,628 18,649 -15.96%
-
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 38.12% 45.89% 57.00% 34.63% -27.69% -278.45% -129.41% -
ROE 8.22% 10.30% 39.36% 55.54% -50.42% -427.17% -74.70% -
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 5.61 5.38 10.36 3.21 1.82 1.53 3.46 8.38%
EPS 2.14 2.47 5.90 1.11 -0.50 -4.27 -4.48 -
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 1.79 1.53 1.63 1.26 0.72 0.61 1.37 4.55%
EPS 0.68 0.70 0.93 0.44 -0.20 -1.69 -1.78 -
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 7.58 8.17 2.90 1.71 1.65 1.96 1.44 31.85%
P/EPS 19.89 17.81 5.08 4.95 -5.95 -0.70 -1.12 -
EY 5.03 5.62 19.68 20.20 -16.81 -142.39 -89.64 -
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 7.13 7.24 5.45 1.71 1.65 1.96 1.16 35.30%
P/EPS 18.72 15.78 9.57 4.95 -5.95 -0.70 -0.89 -
EY 5.34 6.34 10.45 20.20 -16.81 -142.39 -112.05 -
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