[RALCO] QoQ Cumulative Quarter Result on 30-Sep-2020 [#3]

Announcement Date
24-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 72.61%
YoY- 65.82%
Quarter Report
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 28,721 16,091 53,190 37,547 22,868 13,626 55,283 -35.40%
PBT 1,096 310 475 -590 -2,165 -832 -4,293 -
Tax -40 0 -343 -4 -4 -2 1,751 -
NP 1,056 310 132 -594 -2,169 -834 -2,542 -
-
NP to SH 1,056 310 132 -594 -2,169 -834 -2,542 -
-
Tax Rate 3.65% 0.00% 72.21% - - - - -
Total Cost 27,665 15,781 53,058 38,141 25,037 14,460 57,825 -38.85%
-
Net Worth 43,177 42,161 36,925 37,405 35,557 36,943 40,637 4.12%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 43,177 42,161 36,925 37,405 35,557 36,943 40,637 4.12%
NOSH 50,797 50,797 50,797 46,179 46,179 46,179 46,179 6.56%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 3.68% 1.93% 0.25% -1.58% -9.48% -6.12% -4.60% -
ROE 2.45% 0.74% 0.36% -1.59% -6.10% -2.26% -6.26% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 56.54 31.68 112.36 81.31 49.52 29.51 119.71 -39.37%
EPS 2.08 0.61 0.28 -1.29 -4.70 -1.81 -5.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.83 0.78 0.81 0.77 0.80 0.88 -2.28%
Adjusted Per Share Value based on latest NOSH - 46,179
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 56.54 31.68 104.71 73.92 45.02 26.82 108.83 -35.40%
EPS 2.08 0.61 0.26 -1.17 -4.27 -1.64 -5.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.83 0.7269 0.7364 0.70 0.7273 0.80 4.12%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 1.03 1.22 0.89 0.37 0.32 0.22 0.28 -
P/RPS 1.82 3.85 0.79 0.46 0.65 0.75 0.23 297.59%
P/EPS 49.55 199.91 319.19 -28.76 -6.81 -12.18 -5.09 -
EY 2.02 0.50 0.31 -3.48 -14.68 -8.21 -19.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.47 1.14 0.46 0.42 0.28 0.32 142.90%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 25/08/21 25/05/21 25/02/21 24/11/20 24/08/20 30/06/20 28/02/20 -
Price 1.06 1.23 1.14 0.45 0.325 0.32 0.21 -
P/RPS 1.87 3.88 1.01 0.55 0.66 1.08 0.18 376.79%
P/EPS 50.99 201.55 408.85 -34.98 -6.92 -17.72 -3.81 -
EY 1.96 0.50 0.24 -2.86 -14.45 -5.64 -26.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.48 1.46 0.56 0.42 0.40 0.24 200.77%

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