[REKATECH] YoY TTM Result on 31-Mar-2010 [#1]

Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 3.36%
YoY- -1239.04%
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 7,661 2,256 4,621 9,587 10,669 15,158 12,802 -8.19%
PBT 3,745 -12,280 -2,586 -9,466 -811 -13,789 -10,898 -
Tax -151 0 0 0 104 -115 860 -
NP 3,594 -12,280 -2,586 -9,466 -707 -13,904 -10,038 -
-
NP to SH 3,594 -12,280 -2,586 -9,467 -707 -13,816 -9,930 -
-
Tax Rate 4.03% - - - - - - -
Total Cost 4,067 14,536 7,207 19,053 11,376 29,062 22,840 -24.97%
-
Net Worth 2,336 0 11,318 14,039 23,431 23,000 36,799 -36.81%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 2,336 0 11,318 14,039 23,431 23,000 36,799 -36.81%
NOSH 233,695 236,071 226,363 233,999 234,318 230,000 229,999 0.26%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 46.91% -544.33% -55.96% -98.74% -6.63% -91.73% -78.41% -
ROE 153.79% 0.00% -22.85% -67.43% -3.02% -60.07% -26.98% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 3.28 0.96 2.04 4.10 4.55 6.59 5.57 -8.44%
EPS 1.54 -5.20 -1.14 -4.05 -0.30 -6.01 -4.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.01 0.00 0.05 0.06 0.10 0.10 0.16 -36.97%
Adjusted Per Share Value based on latest NOSH - 233,999
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 1.29 0.38 0.78 1.62 1.80 2.56 2.16 -8.22%
EPS 0.61 -2.07 -0.44 -1.60 -0.12 -2.33 -1.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0039 0.00 0.0191 0.0237 0.0396 0.0389 0.0622 -36.94%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.045 0.05 0.06 0.05 0.03 0.06 0.14 -
P/RPS 1.37 5.23 2.94 1.22 0.66 0.91 2.52 -9.65%
P/EPS 2.93 -0.96 -5.25 -1.24 -9.94 -1.00 -3.24 -
EY 34.18 -104.04 -19.04 -80.91 -10.06 -100.12 -30.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.50 0.00 1.20 0.83 0.30 0.60 0.88 31.22%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 24/04/13 16/04/12 27/05/11 25/05/10 29/05/09 29/05/08 31/05/07 -
Price 0.04 0.06 0.04 0.04 0.05 0.05 0.12 -
P/RPS 1.22 6.28 1.96 0.98 1.10 0.76 2.16 -9.07%
P/EPS 2.60 -1.15 -3.50 -0.99 -16.57 -0.83 -2.78 -
EY 38.45 -86.70 -28.56 -101.14 -6.03 -120.14 -35.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.00 0.00 0.80 0.67 0.50 0.50 0.75 32.14%

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