[RALCO] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 88.36%
YoY- 88.16%
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 72,792 51,818 35,130 19,854 72,877 72,197 62,640 10.50%
PBT -4,028 -1,808 -1,274 -796 -6,724 -6,637 -6,982 -30.62%
Tax 1,222 319 319 186 1,484 1,562 1,634 -17.56%
NP -2,806 -1,489 -955 -610 -5,240 -5,074 -5,348 -34.87%
-
NP to SH -2,618 -1,534 -985 -610 -5,240 -5,074 -5,348 -37.80%
-
Tax Rate - - - - - - - -
Total Cost 75,598 53,307 36,085 20,464 78,117 77,271 67,988 7.30%
-
Net Worth 44,874 44,846 44,848 46,696 37,058 38,185 39,218 9.37%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 44,874 44,846 44,848 46,696 37,058 38,185 39,218 9.37%
NOSH 41,939 41,912 41,914 42,068 32,507 20,981 20,972 58.52%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -3.85% -2.87% -2.72% -3.07% -7.19% -7.03% -8.54% -
ROE -5.83% -3.42% -2.20% -1.31% -14.14% -13.29% -13.64% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 173.57 123.63 83.81 47.19 224.18 344.10 298.68 -30.29%
EPS -6.24 -3.66 -2.35 -1.45 -16.12 -24.19 -25.50 -60.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.07 1.07 1.11 1.14 1.82 1.87 -31.00%
Adjusted Per Share Value based on latest NOSH - 42,068
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 143.30 102.01 69.16 39.08 143.47 142.13 123.31 10.50%
EPS -5.15 -3.02 -1.94 -1.20 -10.32 -9.99 -10.53 -37.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8834 0.8829 0.8829 0.9193 0.7295 0.7517 0.7721 9.36%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.48 0.45 0.51 0.56 0.86 0.85 1.39 -
P/RPS 0.28 0.36 0.61 1.19 0.38 0.25 0.47 -29.13%
P/EPS -7.69 -12.30 -21.70 -38.62 -5.34 -3.51 -5.45 25.72%
EY -13.00 -8.13 -4.61 -2.59 -18.74 -28.45 -18.35 -20.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.42 0.48 0.50 0.75 0.47 0.74 -28.15%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 26/04/06 28/11/05 25/08/05 30/05/05 20/04/05 30/11/04 26/08/04 -
Price 0.46 0.50 0.58 0.50 0.62 0.87 1.45 -
P/RPS 0.27 0.40 0.69 1.06 0.28 0.25 0.49 -32.71%
P/EPS -7.37 -13.66 -24.68 -34.48 -3.85 -3.60 -5.69 18.76%
EY -13.57 -7.32 -4.05 -2.90 -26.00 -27.80 -17.59 -15.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.47 0.54 0.45 0.54 0.48 0.78 -32.69%

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