[REKATECH] YoY TTM Result on 30-Sep-2006 [#3]

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
TTM Result
Revenue	9,938	12,428	14,675	15,500	20,911	-16.96%
YoY %	-20.04%	-15.31%	-5.32%	-25.88%	-	-
Horiz. %	47.53%	59.43%	70.18%	74.12%	100.00%	-
PBT	-3,720	-9,182	-14,930	-535	5,133	-
YoY %	59.49%	38.50%	-2,690.65%	-110.42%	-	-
Horiz. %	-72.47%	-178.88%	-290.86%	-10.42%	100.00%	-
Tax	104	-27	1,015	-170	-3,633	-
YoY %	485.19%	-102.66%	697.06%	95.32%	-	-
Horiz. %	-2.86%	0.74%	-27.94%	4.68%	100.00%	-
NP	-3,616	-9,209	-13,915	-705	1,500	-
YoY %	60.73%	33.82%	-1,873.76%	-147.00%	-	-
Horiz. %	-241.07%	-613.93%	-927.67%	-47.00%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	-3,616	-9,208	-13,720	-634	3,905	-
YoY %	60.73%	32.89%	-2,064.04%	-116.24%	-	-
Horiz. %	-92.60%	-235.80%	-351.34%	-16.24%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	-	-	-	-	70.78%	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	100.00%	-
Total Cost	13,554	21,637	28,590	16,205	19,411	-8.58%
YoY %	-37.36%	-24.32%	76.43%	-16.52%	-	-
Horiz. %	69.83%	111.47%	147.29%	83.48%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	20,943	25,692	35,070	49,316	40,319	-15.09%
YoY %	-18.48%	-26.74%	-28.89%	22.31%	-	-
Horiz. %	51.94%	63.72%	86.98%	122.31%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Equity
Net Worth	20,943	25,692	35,070	49,316	40,319	-15.09%
YoY %	-18.48%	-26.74%	-28.89%	22.31%	-	-
Horiz. %	51.94%	63.72%	86.98%	122.31%	100.00%	-
NOSH	232,702	233,571	233,804	234,842	167,999	8.47%
YoY %	-0.37%	-0.10%	-0.44%	39.79%	-	-
Horiz. %	138.51%	139.03%	139.17%	139.79%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Ratio Analysis
NP Margin	-36.39%	-74.10%	-94.82%	-4.55%	7.17%	-
YoY %	50.89%	21.85%	-1,983.96%	-163.46%	-	-
Horiz. %	-507.53%	-1,033.47%	-1,322.45%	-63.46%	100.00%	-
ROE	-17.27%	-35.84%	-39.12%	-1.29%	9.69%	-
YoY %	51.81%	8.38%	-2,932.56%	-113.31%	-	-
Horiz. %	-178.22%	-369.87%	-403.72%	-13.31%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Per Share
RPS	4.27	5.32	6.28	6.60	12.45	-23.45%
YoY %	-19.74%	-15.29%	-4.85%	-46.99%	-	-
Horiz. %	34.30%	42.73%	50.44%	53.01%	100.00%	-
EPS	-1.55	-3.94	-5.87	-0.27	2.32	-
YoY %	60.66%	32.88%	-2,074.07%	-111.64%	-	-
Horiz. %	-66.81%	-169.83%	-253.02%	-11.64%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.09	0.11	0.15	0.21	0.24	-21.73%
YoY %	-18.18%	-26.67%	-28.57%	-12.50%	-	-
Horiz. %	37.50%	45.83%	62.50%	87.50%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 234,842
RPS	2.03	2.54	2.99	3.16	4.27	-16.95%
YoY %	-20.08%	-15.05%	-5.38%	-26.00%	-	-
Horiz. %	47.54%	59.48%	70.02%	74.00%	100.00%	-
EPS	-0.74	-1.88	-2.80	-0.13	0.80	-
YoY %	60.64%	32.86%	-2,053.85%	-116.25%	-	-
Horiz. %	-92.50%	-235.00%	-350.00%	-16.25%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.0427	0.0524	0.0716	0.1006	0.0823	-15.11%
YoY %	-18.51%	-26.82%	-28.83%	22.24%	-	-
Horiz. %	51.88%	63.67%	87.00%	122.24%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	-
Price	0.04	0.04	0.08	0.19	0.21	-
P/RPS	0.94	0.75	1.27	2.88	1.69	-13.63%
YoY %	25.33%	-40.94%	-55.90%	70.41%	-	-
Horiz. %	55.62%	44.38%	75.15%	170.41%	100.00%	-
P/EPS	-2.57	-1.01	-1.36	-70.38	9.03	-
YoY %	-154.46%	25.74%	98.07%	-879.40%	-	-
Horiz. %	-28.46%	-11.18%	-15.06%	-779.40%	100.00%	-
EY	-38.85	-98.56	-73.35	-1.42	11.07	-
YoY %	60.58%	-34.37%	-5,065.49%	-112.83%	-	-
Horiz. %	-350.95%	-890.33%	-662.60%	-12.83%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.44	0.36	0.53	0.90	0.88	-15.90%
YoY %	22.22%	-32.08%	-41.11%	2.27%	-	-
Horiz. %	50.00%	40.91%	60.23%	102.27%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	30/11/09	28/11/08	30/11/07	-	-	-
Price	0.04	0.04	0.07	0.00	0.00	-
P/RPS	0.94	0.75	1.12	0.00	0.00	-
YoY %	25.33%	-33.04%	0.00%	0.00%	-	-
Horiz. %	83.93%	66.96%	100.00%	-	-	-
P/EPS	-2.57	-1.01	-1.19	0.00	0.00	-
YoY %	-154.46%	15.13%	0.00%	0.00%	-	-
Horiz. %	215.97%	84.87%	100.00%	-	-	-
EY	-38.85	-98.56	-83.83	0.00	0.00	-
YoY %	60.58%	-17.57%	0.00%	0.00%	-	-
Horiz. %	46.34%	117.57%	100.00%	-	-	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.44	0.36	0.47	0.00	0.00	-
YoY %	22.22%	-23.40%	0.00%	0.00%	-	-
Horiz. %	93.62%	76.60%	100.00%	-	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos