[RALCO] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -149.89%
YoY- -192.56%
Quarter Report
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 55,248 37,532 19,896 84,493 66,026 44,696 20,974 90.61%
PBT -5,982 -3,520 -1,316 -6,579 -2,603 -869 -435 473.07%
Tax -9 -6 -3 52 -9 -6 -3 107.86%
NP -5,991 -3,526 -1,319 -6,527 -2,612 -875 -438 471.03%
-
NP to SH -5,991 -3,526 -1,319 -6,527 -2,612 -875 -438 471.03%
-
Tax Rate - - - - - - - -
Total Cost 61,239 41,058 21,215 91,020 68,638 45,571 21,412 101.35%
-
Net Worth 26,783 26,028 28,547 29,806 33,594 35,336 35,683 -17.39%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 26,783 26,028 28,547 29,806 33,594 35,336 35,683 -17.39%
NOSH 46,179 41,981 41,981 41,981 41,993 42,067 41,981 6.55%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -10.84% -9.39% -6.63% -7.72% -3.96% -1.96% -2.09% -
ROE -22.37% -13.55% -4.62% -21.90% -7.77% -2.48% -1.23% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 119.64 89.40 47.39 201.26 157.23 106.25 49.96 78.89%
EPS -13.89 -8.40 -3.14 -15.55 -6.22 -2.08 -1.04 462.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.62 0.68 0.71 0.80 0.84 0.85 -22.47%
Adjusted Per Share Value based on latest NOSH - 41,981
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 108.76 73.89 39.17 166.33 129.98 87.99 41.29 90.61%
EPS -11.79 -6.94 -2.60 -12.85 -5.14 -1.72 -0.86 471.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5273 0.5124 0.562 0.5868 0.6614 0.6956 0.7025 -17.39%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.35 0.42 0.58 0.53 0.66 0.75 0.70 -
P/RPS 0.29 0.47 1.22 0.26 0.42 0.71 1.40 -64.95%
P/EPS -2.70 -5.00 -18.46 -3.41 -10.61 -36.06 -67.09 -88.23%
EY -37.07 -20.00 -5.42 -29.33 -9.42 -2.77 -1.49 750.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.68 0.85 0.75 0.83 0.89 0.82 -18.78%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 26/11/18 29/08/18 25/05/18 28/02/18 24/11/17 29/08/17 30/05/17 -
Price 0.30 0.38 0.50 0.58 0.66 0.58 0.56 -
P/RPS 0.25 0.43 1.06 0.29 0.42 0.55 1.12 -63.16%
P/EPS -2.31 -4.52 -15.91 -3.73 -10.61 -27.88 -53.67 -87.69%
EY -43.24 -22.10 -6.28 -26.81 -9.42 -3.59 -1.86 712.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.61 0.74 0.82 0.83 0.69 0.66 -14.68%

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