[REKATECH] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[REKATECH] REKATECH CAPITAL BERHAD
Announcement Date
19-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 90.34%
YoY- 127.73%
Quarter Report
Latest QR
Upcoming QR
REKATECH's Result
REKATECH's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 10,539 10,045 8,576 7,204 648 5,658 12,457 -2.74%
PBT 4,292 5,510 4,429 3,892 -13,851 -3,038 -9,796 -
Tax -50 80 -298 -51 0 0 0 -
NP 4,242 5,590 4,131 3,841 -13,851 -3,038 -9,796 -
-
NP to SH 4,242 5,590 4,131 3,841 -13,851 -3,039 -9,796 -
-
Tax Rate 1.16% -1.45% 6.73% 1.31% - - - -
Total Cost 6,297 4,455 4,445 3,363 14,499 8,696 22,253 -18.96%
-
Net Worth 46,153 24,061 7,019 2,382 -2,363 11,777 14,091 21.85%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 46,153 24,061 7,019 2,382 -2,363 11,777 14,091 21.85%
NOSH 184,615 141,538 234,000 238,235 236,333 235,555 234,863 -3.93%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 40.25% 55.65% 48.17% 53.32% -2,137.50% -53.69% -78.64% -
ROE 9.19% 23.23% 58.85% 161.23% 0.00% -25.80% -69.52% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 5.71 7.10 3.66 3.02 0.27 2.40 5.30 1.24%
EPS 2.30 3.95 1.77 1.61 -5.86 -1.29 -4.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.17 0.03 0.01 -0.01 0.05 0.06 26.83%
Adjusted Per Share Value based on latest NOSH - 238,235
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 1.78 1.70 1.45 1.22 0.11 0.96 2.10 -2.71%
EPS 0.72 0.94 0.70 0.65 -2.34 -0.51 -1.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.078 0.0406 0.0119 0.004 -0.004 0.0199 0.0238 21.86%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.48 0.515 0.065 0.04 0.03 0.06 0.04 -
P/RPS 8.41 7.26 1.77 1.32 10.94 2.50 0.75 49.58%
P/EPS 20.89 13.04 3.68 2.48 -0.51 -4.65 -0.96 -
EY 4.79 7.67 27.16 40.31 -195.36 -21.50 -104.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 3.03 2.17 4.00 0.00 1.20 0.67 19.17%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 27/02/15 26/02/14 19/02/13 22/02/12 28/02/11 25/02/10 -
Price 0.455 0.50 0.065 0.045 0.04 0.06 0.05 -
P/RPS 7.97 7.05 1.77 1.49 14.59 2.50 0.94 42.77%
P/EPS 19.80 12.66 3.68 2.79 -0.68 -4.65 -1.20 -
EY 5.05 7.90 27.16 35.83 -146.52 -21.50 -83.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 2.94 2.17 4.50 0.00 1.20 0.83 13.97%

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