[RALCO] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -55.74%
YoY- 59.7%
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 51,250 23,392 72,792 51,818 35,130 19,854 72,877 -20.97%
PBT 2,695 1,322 -4,028 -1,808 -1,274 -796 -6,724 -
Tax -701 -228 1,222 319 319 186 1,484 -
NP 1,994 1,094 -2,806 -1,489 -955 -610 -5,240 -
-
NP to SH 1,954 1,067 -2,618 -1,534 -985 -610 -5,240 -
-
Tax Rate 26.01% 17.25% - - - - - -
Total Cost 49,256 22,298 75,598 53,307 36,085 20,464 78,117 -26.53%
-
Net Worth 46,543 42,007 44,874 44,846 44,848 46,696 37,058 16.45%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 46,543 42,007 44,874 44,846 44,848 46,696 37,058 16.45%
NOSH 41,931 42,007 41,939 41,912 41,914 42,068 32,507 18.55%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 3.89% 4.68% -3.85% -2.87% -2.72% -3.07% -7.19% -
ROE 4.20% 2.54% -5.83% -3.42% -2.20% -1.31% -14.14% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 122.22 55.68 173.57 123.63 83.81 47.19 224.18 -33.33%
EPS 4.66 0.03 -6.24 -3.66 -2.35 -1.45 -16.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.00 1.07 1.07 1.07 1.11 1.14 -1.76%
Adjusted Per Share Value based on latest NOSH - 41,908
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 100.89 46.05 143.30 102.01 69.16 39.08 143.47 -20.97%
EPS 3.85 2.10 -5.15 -3.02 -1.94 -1.20 -10.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9163 0.827 0.8834 0.8829 0.8829 0.9193 0.7295 16.46%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.55 0.34 0.48 0.45 0.51 0.56 0.86 -
P/RPS 0.45 0.61 0.28 0.36 0.61 1.19 0.38 11.96%
P/EPS 11.80 13.39 -7.69 -12.30 -21.70 -38.62 -5.34 -
EY 8.47 7.47 -13.00 -8.13 -4.61 -2.59 -18.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.34 0.45 0.42 0.48 0.50 0.75 -23.74%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 30/05/06 26/04/06 28/11/05 25/08/05 30/05/05 20/04/05 -
Price 0.30 0.29 0.46 0.50 0.58 0.50 0.62 -
P/RPS 0.25 0.52 0.27 0.40 0.69 1.06 0.28 -7.29%
P/EPS 6.44 11.42 -7.37 -13.66 -24.68 -34.48 -3.85 -
EY 15.53 8.76 -13.57 -7.32 -4.05 -2.90 -26.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.29 0.43 0.47 0.54 0.45 0.54 -37.08%

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