[RALCO] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 2336.11%
YoY- 426.14%
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 16,367 68,312 52,651 33,857 15,608 52,595 39,281 -44.18%
PBT -1,656 1,819 1,591 1,196 15 6,582 411 -
Tax 368 -724 -421 -391 -51 -140 -86 -
NP -1,288 1,095 1,170 805 -36 6,442 325 -
-
NP to SH -1,288 1,095 1,170 805 -36 6,442 325 -
-
Tax Rate - 39.80% 26.46% 32.69% 340.00% 2.13% 20.92% -
Total Cost 17,655 67,217 51,481 33,052 15,644 46,153 38,956 -40.97%
-
Net Worth 40,695 41,973 41,935 41,507 43,835 43,436 43,822 -4.81%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 40,695 41,973 41,935 41,507 43,835 43,436 43,822 -4.81%
NOSH 20,977 20,986 20,967 20,963 21,176 20,983 20,967 0.03%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -7.87% 1.60% 2.22% 2.38% -0.23% 12.25% 0.83% -
ROE -3.16% 2.61% 2.79% 1.94% -0.08% 14.83% 0.74% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 78.02 325.50 251.10 161.50 73.70 250.65 187.34 -44.20%
EPS -6.14 3.48 5.58 3.84 -0.17 30.70 1.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.94 2.00 2.00 1.98 2.07 2.07 2.09 -4.83%
Adjusted Per Share Value based on latest NOSH - 20,972
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 32.22 134.48 103.65 66.65 30.73 103.54 77.33 -44.18%
EPS -2.54 2.16 2.30 1.58 -0.07 12.68 0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8011 0.8263 0.8256 0.8171 0.863 0.8551 0.8627 -4.81%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.13 2.05 1.63 1.21 1.16 1.18 1.02 -
P/RPS 2.73 0.63 0.65 0.75 1.57 0.47 0.54 194.27%
P/EPS -34.69 39.29 29.21 31.51 -682.35 3.84 65.81 -
EY -2.88 2.55 3.42 3.17 -0.15 26.02 1.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.03 0.82 0.61 0.56 0.57 0.49 71.36%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 26/05/04 27/02/04 27/11/03 28/08/03 27/05/03 29/04/03 28/11/02 -
Price 1.49 2.14 1.80 1.68 1.20 1.01 1.50 -
P/RPS 1.91 0.66 0.72 1.04 1.63 0.40 0.80 78.53%
P/EPS -24.27 41.02 32.26 43.75 -705.88 3.29 96.77 -
EY -4.12 2.44 3.10 2.29 -0.14 30.40 1.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.07 0.90 0.85 0.58 0.49 0.72 4.57%

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