[RALCO] QoQ Cumulative Quarter Result on 30-Sep-2001 [#3]

Announcement Date
27-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 52.3%
YoY- 32.76%
View:
Show?
Cumulative Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 25,198 12,094 43,555 32,016 20,889 9,520 41,158 -27.96%
PBT 217 298 528 -537 -1,244 -783 -2,427 -
Tax -64 -36 -140 537 1,244 783 2,427 -
NP 153 262 388 0 0 0 0 -
-
NP to SH 153 262 388 -622 -1,304 -814 -1,514 -
-
Tax Rate 29.49% 12.08% 26.52% - - - - -
Total Cost 25,045 11,832 43,167 32,016 20,889 9,520 41,158 -28.25%
-
Net Worth 43,594 43,596 43,649 42,304 41,719 42,168 42,999 0.92%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 43,594 43,596 43,649 42,304 41,719 42,168 42,999 0.92%
NOSH 20,958 20,960 21,086 20,942 20,964 20,979 20,975 -0.05%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 0.61% 2.17% 0.89% 0.00% 0.00% 0.00% 0.00% -
ROE 0.35% 0.60% 0.89% -1.47% -3.13% -1.93% -3.52% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 120.23 57.70 206.55 152.87 99.64 45.38 196.22 -27.92%
EPS 0.73 1.25 1.84 -2.97 -6.22 -3.88 -7.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.08 2.08 2.07 2.02 1.99 2.01 2.05 0.97%
Adjusted Per Share Value based on latest NOSH - 20,984
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 49.61 23.81 85.74 63.03 41.12 18.74 81.02 -27.95%
EPS 0.30 0.52 0.76 -1.22 -2.57 -1.60 -2.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8582 0.8583 0.8593 0.8328 0.8213 0.8301 0.8465 0.92%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 1.66 1.70 1.45 1.30 1.39 1.80 1.80 -
P/RPS 1.38 2.95 0.70 0.85 1.40 3.97 0.92 31.13%
P/EPS 227.40 136.00 78.80 -43.77 -22.35 -46.39 -24.94 -
EY 0.44 0.74 1.27 -2.28 -4.47 -2.16 -4.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.82 0.70 0.64 0.70 0.90 0.88 -6.17%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 27/08/02 24/05/02 26/02/02 27/11/01 28/08/01 24/05/01 27/02/01 -
Price 1.61 1.70 1.60 1.58 1.54 1.55 1.70 -
P/RPS 1.34 2.95 0.77 1.03 1.55 3.42 0.87 33.47%
P/EPS 220.55 136.00 86.96 -53.20 -24.76 -39.95 -23.55 -
EY 0.45 0.74 1.15 -1.88 -4.04 -2.50 -4.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.82 0.77 0.78 0.77 0.77 0.83 -4.89%

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