[REKATECH] YoY TTM Result on 30-Sep-2011 [#3]

Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -15.54%
YoY- -4.74%
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 9,851 7,451 5,888 3,173 7,082 9,938 12,428 -3.79%
PBT 5,945 3,019 2,069 -11,585 -11,060 -3,720 -9,182 -
Tax -199 -109 -51 0 0 104 -27 39.48%
NP 5,746 2,910 2,018 -11,585 -11,060 -3,616 -9,209 -
-
NP to SH 5,746 2,910 2,018 -11,585 -11,061 -3,616 -9,208 -
-
Tax Rate 3.35% 3.61% 2.46% - - - - -
Total Cost 4,105 4,541 3,870 14,758 18,142 13,554 21,637 -24.18%
-
Net Worth 22,484 0 2,399 -2,348 11,674 20,943 25,692 -2.19%
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 22,484 0 2,399 -2,348 11,674 20,943 25,692 -2.19%
NOSH 140,526 233,409 239,999 234,841 233,499 232,702 233,571 -8.11%
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 58.33% 39.06% 34.27% -365.11% -156.17% -36.39% -74.10% -
ROE 25.56% 0.00% 84.08% 0.00% -94.74% -17.27% -35.84% -
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 7.01 3.19 2.45 1.35 3.03 4.27 5.32 4.70%
EPS 4.09 1.25 0.84 -4.93 -4.74 -1.55 -3.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.00 0.01 -0.01 0.05 0.09 0.11 6.44%
Adjusted Per Share Value based on latest NOSH - 234,841
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 1.66 1.26 0.99 0.54 1.20 1.68 2.10 -3.84%
EPS 0.97 0.49 0.34 -1.96 -1.87 -0.61 -1.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.038 0.00 0.0041 -0.004 0.0197 0.0354 0.0434 -2.18%
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 0.615 0.06 0.04 0.035 0.05 0.04 0.04 -
P/RPS 8.77 1.88 1.63 2.59 1.65 0.94 0.75 50.62%
P/EPS 15.04 4.81 4.76 -0.71 -1.06 -2.57 -1.01 -
EY 6.65 20.78 21.02 -140.95 -94.74 -38.85 -98.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.84 0.00 4.00 0.00 1.00 0.44 0.36 48.34%
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 10/11/14 19/11/13 05/11/12 17/11/11 18/11/10 30/11/09 28/11/08 -
Price 0.64 0.08 0.04 0.04 0.08 0.04 0.04 -
P/RPS 9.13 2.51 1.63 2.96 2.64 0.94 0.75 51.64%
P/EPS 15.65 6.42 4.76 -0.81 -1.69 -2.57 -1.01 -
EY 6.39 15.58 21.02 -123.33 -59.21 -38.85 -98.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.00 0.00 4.00 0.00 1.60 0.44 0.36 49.35%

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