[RALCO] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[RALCO] RALCO CORPORATION BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -12.08%
YoY- 323.99%
Quarter Report
Latest QR
Upcoming QR
RALCO's Result
RALCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 96,628 91,396 103,927 106,477 102,500 93,568 72,792 20.84%
PBT -4,926 -6,604 -2,150 4,980 5,390 5,288 -4,028 14.40%
Tax -202 -204 -2,134 -1,452 -1,402 -912 1,222 -
NP -5,128 -6,808 -4,284 3,528 3,988 4,376 -2,806 49.64%
-
NP to SH -4,100 -9,804 -3,684 3,436 3,908 4,268 -2,618 34.96%
-
Tax Rate - - - 29.16% 26.01% 17.25% - -
Total Cost 101,756 98,204 108,211 102,949 98,512 89,192 75,598 21.97%
-
Net Worth 3,894,999 3,962,450 41,537 41,970 46,543 42,007 44,874 1876.47%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 3,894,999 3,962,450 41,537 41,970 46,543 42,007 44,874 1876.47%
NOSH 4,099,999 4,085,000 41,957 41,970 41,931 42,007 41,939 2040.04%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -5.31% -7.45% -4.12% 3.31% 3.89% 4.68% -3.85% -
ROE -0.11% -0.25% -8.87% 8.19% 8.40% 10.16% -5.83% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 2.36 2.24 247.70 253.69 244.45 222.74 173.57 -94.34%
EPS -0.10 -0.24 -0.09 0.08 9.32 0.12 -6.24 -93.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.97 0.99 1.00 1.11 1.00 1.07 -7.64%
Adjusted Per Share Value based on latest NOSH - 42,094
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 190.22 179.92 204.59 209.61 201.78 184.20 143.30 20.84%
EPS -8.07 -19.30 -7.25 6.76 7.69 8.40 -5.15 35.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 76.6777 78.0056 0.8177 0.8262 0.9163 0.827 0.8834 1876.47%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.30 1.18 1.19 0.55 0.55 0.34 0.48 -
P/RPS 55.16 52.74 0.48 0.22 0.22 0.15 0.28 3318.58%
P/EPS -1,300.00 -491.67 -13.55 6.72 5.90 3.35 -7.69 2986.20%
EY -0.08 -0.20 -7.38 14.88 16.95 29.88 -13.00 -96.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.22 1.20 0.55 0.50 0.34 0.45 110.48%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 29/05/07 26/02/07 28/11/06 28/08/06 30/05/06 26/04/06 -
Price 1.46 1.35 1.44 0.37 0.30 0.29 0.46 -
P/RPS 61.95 60.34 0.58 0.15 0.12 0.13 0.27 3685.37%
P/EPS -1,460.00 -562.50 -16.40 4.52 3.22 2.85 -7.37 3331.33%
EY -0.07 -0.18 -6.10 22.13 31.07 35.03 -13.57 -97.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.39 1.45 0.37 0.27 0.29 0.43 134.62%

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