[RALCO] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 82.66%
YoY- 79.23%
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 111,118 115,914 114,938 119,916 100,792 99,512 96,628 9.71%
PBT 1,149 -1,056 -2,262 -2,036 -13,845 -585 -4,926 -
Tax 0 0 0 0 2,102 -230 -202 -
NP 1,149 -1,056 -2,262 -2,036 -11,743 -816 -5,128 -
-
NP to SH 1,150 -1,056 -2,262 -2,036 -11,743 -132 -4,100 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 109,969 116,970 117,200 121,952 112,535 100,328 101,756 5.28%
-
Net Worth 31,058 28,914 2,601,300 3,563,000 2,977,689 4,058,999 3,894,999 -95.94%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 31,058 28,914 2,601,300 3,563,000 2,977,689 4,058,999 3,894,999 -95.94%
NOSH 41,970 41,904 3,770,000 5,090,000 4,193,928 4,099,999 4,099,999 -95.21%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 1.03% -0.91% -1.97% -1.70% -11.65% -0.82% -5.31% -
ROE 3.70% -3.65% -0.09% -0.06% -0.39% 0.00% -0.11% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 264.75 276.61 3.05 2.36 2.40 2.43 2.36 2193.00%
EPS 2.74 -2.52 -0.06 -0.04 -0.28 0.00 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.69 0.69 0.70 0.71 0.99 0.95 -15.27%
Adjusted Per Share Value based on latest NOSH - 5,090,000
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 218.75 228.19 226.27 236.07 198.42 195.90 190.22 9.71%
EPS 2.26 -2.08 -4.45 -4.01 -23.12 -0.26 -8.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6114 0.5692 51.2097 70.1419 58.6194 79.9063 76.6777 -95.94%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.72 0.70 0.75 0.89 1.04 1.34 1.30 -
P/RPS 0.27 0.25 24.60 37.78 43.27 55.21 55.16 -97.07%
P/EPS 26.28 -27.78 -1,250.00 -2,225.00 -371.43 -41,621.22 -1,300.00 -
EY 3.81 -3.60 -0.08 -0.04 -0.27 0.00 -0.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.01 1.09 1.27 1.46 1.35 1.37 -20.47%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 23/02/09 25/11/08 27/08/08 29/05/08 24/04/08 30/11/07 28/08/07 -
Price 0.50 0.56 0.77 0.80 0.80 1.18 1.46 -
P/RPS 0.19 0.20 25.26 33.96 33.29 48.62 61.95 -97.85%
P/EPS 18.25 -22.22 -1,283.33 -2,000.00 -285.71 -36,651.51 -1,460.00 -
EY 5.48 -4.50 -0.08 -0.05 -0.35 0.00 -0.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.81 1.12 1.14 1.13 1.19 1.54 -41.86%

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