[RALCO] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -42.33%
YoY- -425.3%
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 35,130 19,854 72,877 54,148 31,320 16,367 68,312 -35.83%
PBT -1,274 -796 -6,724 -4,978 -3,491 -1,656 1,819 -
Tax 319 186 1,484 1,172 817 368 -724 -
NP -955 -610 -5,240 -3,806 -2,674 -1,288 1,095 -
-
NP to SH -985 -610 -5,240 -3,806 -2,674 -1,288 1,095 -
-
Tax Rate - - - - - - 39.80% -
Total Cost 36,085 20,464 78,117 57,954 33,994 17,655 67,217 -33.97%
-
Net Worth 44,848 46,696 37,058 38,185 39,218 40,695 41,973 4.52%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 44,848 46,696 37,058 38,185 39,218 40,695 41,973 4.52%
NOSH 41,914 42,068 32,507 20,981 20,972 20,977 20,986 58.66%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -2.72% -3.07% -7.19% -7.03% -8.54% -7.87% 1.60% -
ROE -2.20% -1.31% -14.14% -9.97% -6.82% -3.16% 2.61% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 83.81 47.19 224.18 258.08 149.34 78.02 325.50 -59.56%
EPS -2.35 -1.45 -16.12 -18.14 -12.75 -6.14 3.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.11 1.14 1.82 1.87 1.94 2.00 -34.12%
Adjusted Per Share Value based on latest NOSH - 20,962
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 69.16 39.08 143.47 106.60 61.66 32.22 134.48 -35.83%
EPS -1.94 -1.20 -10.32 -7.49 -5.26 -2.54 2.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8829 0.9193 0.7295 0.7517 0.7721 0.8011 0.8263 4.52%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.51 0.56 0.86 0.85 1.39 2.13 2.05 -
P/RPS 0.61 1.19 0.38 0.33 0.93 2.73 0.63 -2.12%
P/EPS -21.70 -38.62 -5.34 -4.69 -10.90 -34.69 39.29 -
EY -4.61 -2.59 -18.74 -21.34 -9.17 -2.88 2.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.50 0.75 0.47 0.74 1.10 1.03 -39.91%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 30/05/05 20/04/05 30/11/04 26/08/04 26/05/04 27/02/04 -
Price 0.58 0.50 0.62 0.87 1.45 1.49 2.14 -
P/RPS 0.69 1.06 0.28 0.34 0.97 1.91 0.66 3.01%
P/EPS -24.68 -34.48 -3.85 -4.80 -11.37 -24.27 41.02 -
EY -4.05 -2.90 -26.00 -20.85 -8.79 -4.12 2.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.45 0.54 0.48 0.78 0.77 1.07 -36.63%

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