Highlights

[REV] YoY Quarter Result on 2014-09-30 [#3]

Stock [REV]: REV ASIA BHD
Announcement Date 28-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     9.54%    YoY -     -39.73%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 1,809 6,121 4,219 6,657 8,674 9,810 8,069 -22.04%
  YoY % -70.45% 45.08% -36.62% -23.25% -11.58% 21.58% -
  Horiz. % 22.42% 75.86% 52.29% 82.50% 107.50% 121.58% 100.00%
PBT 50,312 13,498 7,915 -1,878 -1,472 15,975 -1,523 -
  YoY % 272.74% 70.54% 521.46% -27.58% -109.21% 1,148.92% -
  Horiz. % -3,303.48% -886.28% -519.70% 123.31% 96.65% -1,048.92% 100.00%
Tax -34 55 -13 -35 -96 -154 -751 -40.27%
  YoY % -161.82% 523.08% 62.86% 63.54% 37.66% 79.49% -
  Horiz. % 4.53% -7.32% 1.73% 4.66% 12.78% 20.51% 100.00%
NP 50,278 13,553 7,902 -1,913 -1,568 15,821 -2,274 -
  YoY % 270.97% 71.51% 513.07% -22.00% -109.91% 795.73% -
  Horiz. % -2,210.99% -596.00% -347.49% 84.12% 68.95% -695.73% 100.00%
NP to SH 50,279 13,205 7,630 -2,191 -1,568 16,198 -2,274 -
  YoY % 280.76% 73.07% 448.24% -39.73% -109.68% 812.31% -
  Horiz. % -2,211.04% -580.69% -335.53% 96.35% 68.95% -712.31% 100.00%
Tax Rate 0.07 % -0.41 % 0.16 % - % - % 0.96 % - % -
  YoY % 117.07% -356.25% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 7.29% -42.71% 16.67% 0.00% 0.00% 100.00% -
Total Cost -48,469 -7,432 -3,683 8,570 10,242 -6,011 10,343 -
  YoY % -552.17% -101.79% -142.98% -16.32% 270.39% -158.12% -
  Horiz. % -468.62% -71.86% -35.61% 82.86% 99.02% -58.12% 100.00%
Net Worth 6,732 60,587 52,509 36,352 24,235 36,352 22,607 -18.27%
  YoY % -88.89% 15.38% 44.44% 50.00% -33.33% 60.80% -
  Horiz. % 29.78% 268.01% 232.27% 160.80% 107.20% 160.80% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 592 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 1.18 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 6,732 60,587 52,509 36,352 24,235 36,352 22,607 -18.27%
  YoY % -88.89% 15.38% 44.44% 50.00% -33.33% 60.80% -
  Horiz. % 29.78% 268.01% 232.27% 160.80% 107.20% 160.80% 100.00%
NOSH 134,640 134,640 134,640 134,640 134,640 134,640 132,982 0.21%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 1.25% -
  Horiz. % 101.25% 101.25% 101.25% 101.25% 101.25% 101.25% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 2,779.33 % 221.42 % 187.30 % -28.74 % -18.08 % 161.27 % -28.18 % -
  YoY % 1,155.23% 18.22% 751.70% -58.96% -111.21% 672.29% -
  Horiz. % -9,862.78% -785.73% -664.66% 101.99% 64.16% -572.29% 100.00%
ROE 746.87 % 21.79 % 14.53 % -6.03 % -6.47 % 44.56 % -10.06 % -
  YoY % 3,327.58% 49.97% 340.96% 6.80% -114.52% 542.94% -
  Horiz. % -7,424.15% -216.60% -144.43% 59.94% 64.31% -442.94% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 1.34 4.55 3.13 4.94 6.44 7.29 6.07 -22.24%
  YoY % -70.55% 45.37% -36.64% -23.29% -11.66% 20.10% -
  Horiz. % 22.08% 74.96% 51.57% 81.38% 106.10% 120.10% 100.00%
EPS 37.34 9.81 5.67 -1.63 -1.17 12.03 -1.71 -
  YoY % 280.63% 73.02% 447.85% -39.32% -109.73% 803.51% -
  Horiz. % -2,183.63% -573.68% -331.58% 95.32% 68.42% -703.51% 100.00%
DPS 0.44 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 0.0500 0.4500 0.3900 0.2700 0.1800 0.2700 0.1700 -18.44%
  YoY % -88.89% 15.38% 44.44% 50.00% -33.33% 58.82% -
  Horiz. % 29.41% 264.71% 229.41% 158.82% 105.88% 158.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 134,640
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 1.34 4.55 3.13 4.94 6.44 7.29 5.99 -22.07%
  YoY % -70.55% 45.37% -36.64% -23.29% -11.66% 21.70% -
  Horiz. % 22.37% 75.96% 52.25% 82.47% 107.51% 121.70% 100.00%
EPS 37.34 9.81 5.67 -1.63 -1.17 12.03 -1.69 -
  YoY % 280.63% 73.02% 447.85% -39.32% -109.73% 811.83% -
  Horiz. % -2,209.47% -580.47% -335.50% 96.45% 69.23% -711.83% 100.00%
DPS 0.44 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 0.0500 0.4500 0.3900 0.2700 0.1800 0.2700 0.1679 -18.27%
  YoY % -88.89% 15.38% 44.44% 50.00% -33.33% 60.81% -
  Horiz. % 29.78% 268.02% 232.28% 160.81% 107.21% 160.81% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.5050 0.5550 0.5400 1.1800 0.5900 0.4900 0.6000 -
P/RPS 37.59 12.21 17.23 23.87 9.16 6.73 9.89 24.90%
  YoY % 207.86% -29.14% -27.82% 160.59% 36.11% -31.95% -
  Horiz. % 380.08% 123.46% 174.22% 241.35% 92.62% 68.05% 100.00%
P/EPS 1.35 5.66 9.53 -72.51 -50.66 4.07 -35.09 -
  YoY % -76.15% -40.61% 113.14% -43.13% -1,344.72% 111.60% -
  Horiz. % -3.85% -16.13% -27.16% 206.64% 144.37% -11.60% 100.00%
EY 73.95 17.67 10.49 -1.38 -1.97 24.55 -2.85 -
  YoY % 318.51% 68.45% 860.14% 29.95% -108.02% 961.40% -
  Horiz. % -2,594.74% -620.00% -368.07% 48.42% 69.12% -861.40% 100.00%
DY 0.87 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 10.10 1.23 1.38 4.37 3.28 1.81 3.53 19.13%
  YoY % 721.14% -10.87% -68.42% 33.23% 81.22% -48.73% -
  Horiz. % 286.12% 34.84% 39.09% 123.80% 92.92% 51.27% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 27/11/17 29/11/16 25/11/15 28/11/14 28/11/13 26/11/12 30/11/11 -
Price 0.4000 0.5000 0.6500 0.9700 0.7200 0.4100 0.6200 -
P/RPS 29.77 11.00 20.74 19.62 11.18 5.63 10.22 19.49%
  YoY % 170.64% -46.96% 5.71% 75.49% 98.58% -44.91% -
  Horiz. % 291.29% 107.63% 202.94% 191.98% 109.39% 55.09% 100.00%
P/EPS 1.07 5.10 11.47 -59.61 -61.82 3.41 -36.26 -
  YoY % -79.02% -55.54% 119.24% 3.57% -1,912.90% 109.40% -
  Horiz. % -2.95% -14.07% -31.63% 164.40% 170.49% -9.40% 100.00%
EY 93.36 19.62 8.72 -1.68 -1.62 29.34 -2.76 -
  YoY % 375.84% 125.00% 619.05% -3.70% -105.52% 1,163.04% -
  Horiz. % -3,382.61% -710.87% -315.94% 60.87% 58.70% -1,063.04% 100.00%
DY 1.10 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 8.00 1.11 1.67 3.59 4.00 1.52 3.65 13.96%
  YoY % 620.72% -33.53% -53.48% -10.25% 163.16% -58.36% -
  Horiz. % 219.18% 30.41% 45.75% 98.36% 109.59% 41.64% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS