[RCECAP] YoY TTM Result on 30-Sep-2003 [#2]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 5.83%
YoY- 3762.53%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 76,390 47,722 50,158 48,494 43,966 43,720 38,989 11.85%
PBT 31,141 20,425 22,646 17,669 1,835 3,145 3,538 43.66%
Tax -1,413 -2,356 -10,460 -2,103 -1,432 -2,313 -1,911 -4.90%
NP 29,728 18,069 12,186 15,566 403 832 1,627 62.25%
-
NP to SH 28,467 16,806 12,186 15,566 403 367 1,519 62.94%
-
Tax Rate 4.54% 11.53% 46.19% 11.90% 78.04% 73.55% 54.01% -
Total Cost 46,662 29,653 37,972 32,928 43,563 42,888 37,362 3.77%
-
Net Worth 112,563 0 52,419 37,337 22,207 21,954 20,908 32.37%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 112,563 0 52,419 37,337 22,207 21,954 20,908 32.37%
NOSH 625,352 401,428 403,229 18,668 18,661 19,090 18,668 79.49%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 38.92% 37.86% 24.30% 32.10% 0.92% 1.90% 4.17% -
ROE 25.29% 0.00% 23.25% 41.69% 1.81% 1.67% 7.26% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 12.22 11.89 12.44 259.76 235.60 229.01 208.85 -37.67%
EPS 4.55 4.19 3.02 83.38 2.16 1.92 8.14 -9.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.00 0.13 2.00 1.19 1.15 1.12 -26.25%
Adjusted Per Share Value based on latest NOSH - 18,668
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 10.31 6.44 6.77 6.54 5.93 5.90 5.26 11.86%
EPS 3.84 2.27 1.64 2.10 0.05 0.05 0.20 63.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1519 0.00 0.0707 0.0504 0.03 0.0296 0.0282 32.38%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.20 0.17 0.14 0.08 0.07 0.09 0.12 -
P/RPS 1.64 1.43 1.13 0.03 0.03 0.04 0.06 73.51%
P/EPS 4.39 4.06 4.63 0.10 3.24 4.68 1.47 19.99%
EY 22.76 24.63 21.59 1,042.24 30.85 21.36 67.81 -16.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.00 1.08 0.04 0.06 0.08 0.11 46.97%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 21/11/05 25/11/04 21/11/03 08/11/02 29/11/01 23/11/00 -
Price 0.23 0.15 0.17 0.10 0.08 0.12 0.13 -
P/RPS 1.88 1.26 1.37 0.04 0.03 0.05 0.06 77.50%
P/EPS 5.05 3.58 5.63 0.12 3.70 6.24 1.60 21.10%
EY 19.79 27.91 17.78 833.79 26.99 16.02 62.59 -17.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.00 1.31 0.05 0.07 0.10 0.12 48.34%

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