[RALCO] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Announcement Date
24-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 170.1%
YoY- 132.19%
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 52,595 52,374 50,396 48,376 43,555 42,688 41,778 16.54%
PBT 6,582 548 434 1,192 528 -716 -2,488 -
Tax -140 -114 -128 -144 -140 716 2,488 -
NP 6,442 433 306 1,048 388 0 0 -
-
NP to SH 6,442 433 306 1,048 388 -829 -2,608 -
-
Tax Rate 2.13% 20.80% 29.49% 12.08% 26.52% - - -
Total Cost 46,153 51,941 50,090 47,328 43,167 42,688 41,778 6.84%
-
Net Worth 43,436 43,822 43,594 43,596 43,649 42,304 41,719 2.71%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 43,436 43,822 43,594 43,596 43,649 42,304 41,719 2.71%
NOSH 20,983 20,967 20,958 20,960 21,086 20,942 20,964 0.06%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 12.25% 0.83% 0.61% 2.17% 0.89% 0.00% 0.00% -
ROE 14.83% 0.99% 0.70% 2.40% 0.89% -1.96% -6.25% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 250.65 249.79 240.45 230.80 206.55 203.83 199.28 16.47%
EPS 30.70 2.07 1.46 5.00 1.84 -3.96 -12.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.07 2.09 2.08 2.08 2.07 2.02 1.99 2.65%
Adjusted Per Share Value based on latest NOSH - 20,960
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 103.54 103.11 99.21 95.23 85.74 84.04 82.24 16.54%
EPS 12.68 0.85 0.60 2.06 0.76 -1.63 -5.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8551 0.8627 0.8582 0.8583 0.8593 0.8328 0.8213 2.71%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.18 1.02 1.66 1.70 1.45 1.30 1.39 -
P/RPS 0.47 0.41 0.69 0.74 0.70 0.64 0.70 -23.26%
P/EPS 3.84 49.35 113.70 34.00 78.80 -32.83 -11.17 -
EY 26.02 2.03 0.88 2.94 1.27 -3.05 -8.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.49 0.80 0.82 0.70 0.64 0.70 -12.76%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 29/04/03 28/11/02 27/08/02 24/05/02 26/02/02 27/11/01 28/08/01 -
Price 1.01 1.50 1.61 1.70 1.60 1.58 1.54 -
P/RPS 0.40 0.60 0.67 0.74 0.77 0.78 0.77 -35.30%
P/EPS 3.29 72.58 110.27 34.00 86.96 -39.90 -12.38 -
EY 30.40 1.38 0.91 2.94 1.15 -2.51 -8.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.72 0.77 0.82 0.77 0.78 0.77 -25.95%

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