[RCECAP] YoY TTM Result on 31-Dec-2003 [#3]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 18.1%
YoY- 10228.09%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 86,671 51,185 48,282 49,419 44,505 45,091 38,489 14.47%
PBT 60,450 19,371 21,950 21,641 1,648 2,849 3,402 61.50%
Tax -4,971 446 -10,585 -3,257 -1,470 -2,233 -1,796 18.48%
NP 55,479 19,817 11,365 18,384 178 616 1,606 80.41%
-
NP to SH 54,788 17,984 11,365 18,384 178 151 1,498 82.14%
-
Tax Rate 8.22% -2.30% 48.22% 15.05% 89.20% 78.38% 52.79% -
Total Cost 31,192 31,368 36,917 31,035 44,327 44,475 36,883 -2.75%
-
Net Worth 147,968 0 35,877 40,164 18,684 22,192 21,675 37.71%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 147,968 0 35,877 40,164 18,684 22,192 21,675 37.71%
NOSH 643,340 401,136 398,644 40,164 18,684 18,649 18,685 80.31%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 64.01% 38.72% 23.54% 37.20% 0.40% 1.37% 4.17% -
ROE 37.03% 0.00% 31.68% 45.77% 0.95% 0.68% 6.91% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 13.47 12.76 12.11 123.04 238.20 241.78 205.98 -36.51%
EPS 8.52 4.48 2.85 45.77 0.95 0.81 8.02 1.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.00 0.09 1.00 1.00 1.19 1.16 -23.62%
Adjusted Per Share Value based on latest NOSH - 40,164
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 11.70 6.91 6.52 6.67 6.01 6.08 5.19 14.50%
EPS 7.39 2.43 1.53 2.48 0.02 0.02 0.20 82.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1997 0.00 0.0484 0.0542 0.0252 0.0299 0.0292 37.75%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.27 0.15 0.17 0.09 0.07 0.10 0.11 -
P/RPS 2.00 1.18 1.40 0.07 0.03 0.04 0.05 84.87%
P/EPS 3.17 3.35 5.96 0.20 7.35 12.35 1.37 14.99%
EY 31.54 29.89 16.77 508.57 13.61 8.10 72.88 -13.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.00 1.89 0.09 0.07 0.08 0.09 53.31%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 24/02/06 24/02/05 24/02/04 26/02/03 19/02/02 19/01/01 -
Price 0.38 0.15 0.17 0.09 0.06 0.12 0.11 -
P/RPS 2.82 1.18 1.40 0.07 0.03 0.05 0.05 95.77%
P/EPS 4.46 3.35 5.96 0.20 6.30 14.82 1.37 21.72%
EY 22.41 29.89 16.77 508.57 15.88 6.75 72.88 -17.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 0.00 1.89 0.09 0.06 0.10 0.09 62.34%

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