[RALCO] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 263.03%
YoY- 799.67%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 103,927 106,477 102,500 93,568 72,792 51,818 35,130 105.67%
PBT -2,150 4,980 5,390 5,288 -4,028 -1,808 -1,274 41.61%
Tax -2,134 -1,452 -1,402 -912 1,222 319 319 -
NP -4,284 3,528 3,988 4,376 -2,806 -1,489 -955 171.25%
-
NP to SH -3,684 3,436 3,908 4,268 -2,618 -1,534 -985 140.36%
-
Tax Rate - 29.16% 26.01% 17.25% - - - -
Total Cost 108,211 102,949 98,512 89,192 75,598 53,307 36,085 107.53%
-
Net Worth 41,537 41,970 46,543 42,007 44,874 44,846 44,848 -4.97%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 41,537 41,970 46,543 42,007 44,874 44,846 44,848 -4.97%
NOSH 41,957 41,970 41,931 42,007 41,939 41,912 41,914 0.06%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -4.12% 3.31% 3.89% 4.68% -3.85% -2.87% -2.72% -
ROE -8.87% 8.19% 8.40% 10.16% -5.83% -3.42% -2.20% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 247.70 253.69 244.45 222.74 173.57 123.63 83.81 105.53%
EPS -0.09 0.08 9.32 0.12 -6.24 -3.66 -2.35 -88.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 1.00 1.11 1.00 1.07 1.07 1.07 -5.03%
Adjusted Per Share Value based on latest NOSH - 42,007
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 204.59 209.61 201.78 184.20 143.30 102.01 69.16 105.66%
EPS -7.25 6.76 7.69 8.40 -5.15 -3.02 -1.94 140.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8177 0.8262 0.9163 0.827 0.8834 0.8829 0.8829 -4.97%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.19 0.55 0.55 0.34 0.48 0.45 0.51 -
P/RPS 0.48 0.22 0.22 0.15 0.28 0.36 0.61 -14.72%
P/EPS -13.55 6.72 5.90 3.35 -7.69 -12.30 -21.70 -26.88%
EY -7.38 14.88 16.95 29.88 -13.00 -8.13 -4.61 36.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.55 0.50 0.34 0.45 0.42 0.48 83.89%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 28/11/06 28/08/06 30/05/06 26/04/06 28/11/05 25/08/05 -
Price 1.44 0.37 0.30 0.29 0.46 0.50 0.58 -
P/RPS 0.58 0.15 0.12 0.13 0.27 0.40 0.69 -10.90%
P/EPS -16.40 4.52 3.22 2.85 -7.37 -13.66 -24.68 -23.79%
EY -6.10 22.13 31.07 35.03 -13.57 -7.32 -4.05 31.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 0.37 0.27 0.29 0.43 0.47 0.54 92.84%

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