[RALCO] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 29.97%
YoY- -700.0%
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 39,324 21,473 111,118 86,936 57,469 29,979 100,792 -46.63%
PBT 2,179 1,317 1,149 -792 -1,131 -509 -13,845 -
Tax -472 -456 0 0 0 0 2,102 -
NP 1,707 861 1,149 -792 -1,131 -509 -11,743 -
-
NP to SH 1,735 870 1,150 -792 -1,131 -509 -11,743 -
-
Tax Rate 21.66% 34.62% 0.00% - - - - -
Total Cost 37,617 20,612 109,969 87,728 58,600 30,488 112,535 -51.86%
-
Net Worth 32,767 31,942 31,058 28,914 2,601,300 3,563,000 2,977,689 -95.06%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 32,767 31,942 31,058 28,914 2,601,300 3,563,000 2,977,689 -95.06%
NOSH 42,009 42,028 41,970 41,904 3,770,000 5,090,000 4,193,928 -95.36%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 4.34% 4.01% 1.03% -0.91% -1.97% -1.70% -11.65% -
ROE 5.29% 2.72% 3.70% -2.74% -0.04% -0.01% -0.39% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 93.61 51.09 264.75 207.46 1.52 0.59 2.40 1052.68%
EPS 4.13 2.07 2.74 -1.89 -0.03 -0.01 -0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.76 0.74 0.69 0.69 0.70 0.71 6.47%
Adjusted Per Share Value based on latest NOSH - 41,851
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 77.41 42.27 218.75 171.14 113.13 59.02 198.42 -46.63%
EPS 3.42 1.71 2.26 -1.56 -2.23 -1.00 -23.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6451 0.6288 0.6114 0.5692 51.2097 70.1419 58.6194 -95.06%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.65 0.55 0.72 0.70 0.75 0.89 1.04 -
P/RPS 0.69 1.08 0.27 0.34 49.20 151.11 43.27 -93.68%
P/EPS 15.74 26.57 26.28 -37.04 -2,500.00 -8,900.00 -371.43 -
EY 6.35 3.76 3.81 -2.70 -0.04 -0.01 -0.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.72 0.97 1.01 1.09 1.27 1.46 -31.39%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 04/08/09 24/04/09 23/02/09 25/11/08 27/08/08 29/05/08 24/04/08 -
Price 0.65 0.75 0.50 0.56 0.77 0.80 0.80 -
P/RPS 0.69 1.47 0.19 0.27 50.51 135.83 33.29 -92.47%
P/EPS 15.74 36.23 18.25 -29.63 -2,566.67 -8,000.00 -285.71 -
EY 6.35 2.76 5.48 -3.38 -0.04 -0.01 -0.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.99 0.68 0.81 1.12 1.14 1.13 -18.60%

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