[RALCO] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -242.96%
YoY- -40.72%
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 74,634 48,314 22,849 103,927 79,858 51,250 23,392 116.57%
PBT -439 -2,463 -1,651 -2,150 3,735 2,695 1,322 -
Tax -173 -101 -51 -2,134 -1,089 -701 -228 -16.79%
NP -612 -2,564 -1,702 -4,284 2,646 1,994 1,094 -
-
NP to SH -99 -2,050 -2,451 -3,684 2,577 1,954 1,067 -
-
Tax Rate - - - - 29.16% 26.01% 17.25% -
Total Cost 75,246 50,878 24,551 108,211 77,212 49,256 22,298 124.81%
-
Net Worth 4,058,999 3,894,999 3,962,450 41,537 41,970 46,543 42,007 1999.86%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 4,058,999 3,894,999 3,962,450 41,537 41,970 46,543 42,007 1999.86%
NOSH 4,099,999 4,099,999 4,085,000 41,957 41,970 41,931 42,007 2013.96%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -0.82% -5.31% -7.45% -4.12% 3.31% 3.89% 4.68% -
ROE 0.00% -0.05% -0.06% -8.87% 6.14% 4.20% 2.54% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 1.82 1.18 0.56 247.70 190.27 122.22 55.68 -89.75%
EPS 0.00 -0.05 -0.06 -0.09 0.06 4.66 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.95 0.97 0.99 1.00 1.11 1.00 -0.66%
Adjusted Per Share Value based on latest NOSH - 41,949
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 146.93 95.11 44.98 204.59 157.21 100.89 46.05 116.57%
EPS -0.19 -4.04 -4.83 -7.25 5.07 3.85 2.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 79.9063 76.6777 78.0056 0.8177 0.8262 0.9163 0.827 1999.79%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.34 1.30 1.18 1.19 0.55 0.55 0.34 -
P/RPS 73.61 110.32 210.96 0.48 0.29 0.45 0.61 2334.84%
P/EPS -55,494.95 -2,600.00 -1,966.67 -13.55 8.96 11.80 13.39 -
EY 0.00 -0.04 -0.05 -7.38 11.16 8.47 7.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.37 1.22 1.20 0.55 0.50 0.34 150.53%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 28/08/07 29/05/07 26/02/07 28/11/06 28/08/06 30/05/06 -
Price 1.18 1.46 1.35 1.44 0.37 0.30 0.29 -
P/RPS 64.82 123.90 241.36 0.58 0.19 0.25 0.52 2388.06%
P/EPS -48,868.68 -2,920.00 -2,250.00 -16.40 6.03 6.44 11.42 -
EY 0.00 -0.03 -0.04 -6.10 16.59 15.53 8.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.54 1.39 1.45 0.37 0.27 0.29 156.09%

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