[RALCO] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -100.56%
YoY- -113.74%
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 68,312 52,651 33,857 15,608 52,595 39,281 25,198 94.07%
PBT 1,819 1,591 1,196 15 6,582 411 217 311.05%
Tax -724 -421 -391 -51 -140 -86 -64 401.71%
NP 1,095 1,170 805 -36 6,442 325 153 270.04%
-
NP to SH 1,095 1,170 805 -36 6,442 325 153 270.04%
-
Tax Rate 39.80% 26.46% 32.69% 340.00% 2.13% 20.92% 29.49% -
Total Cost 67,217 51,481 33,052 15,644 46,153 38,956 25,045 92.77%
-
Net Worth 41,973 41,935 41,507 43,835 43,436 43,822 43,594 -2.48%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 41,973 41,935 41,507 43,835 43,436 43,822 43,594 -2.48%
NOSH 20,986 20,967 20,963 21,176 20,983 20,967 20,958 0.08%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 1.60% 2.22% 2.38% -0.23% 12.25% 0.83% 0.61% -
ROE 2.61% 2.79% 1.94% -0.08% 14.83% 0.74% 0.35% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 325.50 251.10 161.50 73.70 250.65 187.34 120.23 93.89%
EPS 3.48 5.58 3.84 -0.17 30.70 1.55 0.73 182.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 1.98 2.07 2.07 2.09 2.08 -2.57%
Adjusted Per Share Value based on latest NOSH - 21,176
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 134.48 103.65 66.65 30.73 103.54 77.33 49.61 94.06%
EPS 2.16 2.30 1.58 -0.07 12.68 0.64 0.30 271.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8263 0.8256 0.8171 0.863 0.8551 0.8627 0.8582 -2.48%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.05 1.63 1.21 1.16 1.18 1.02 1.66 -
P/RPS 0.63 0.65 0.75 1.57 0.47 0.54 1.38 -40.62%
P/EPS 39.29 29.21 31.51 -682.35 3.84 65.81 227.40 -68.87%
EY 2.55 3.42 3.17 -0.15 26.02 1.52 0.44 221.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.82 0.61 0.56 0.57 0.49 0.80 18.29%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 27/11/03 28/08/03 27/05/03 29/04/03 28/11/02 27/08/02 -
Price 2.14 1.80 1.68 1.20 1.01 1.50 1.61 -
P/RPS 0.66 0.72 1.04 1.63 0.40 0.80 1.34 -37.55%
P/EPS 41.02 32.26 43.75 -705.88 3.29 96.77 220.55 -67.31%
EY 2.44 3.10 2.29 -0.14 30.40 1.03 0.45 207.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.90 0.85 0.58 0.49 0.72 0.77 24.45%

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