[RALCO] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[RALCO] RALCO CORPORATION BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -124.34%
YoY- -113.99%
Quarter Report
Latest QR
Upcoming QR
RALCO's Result
RALCO's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 92,379 68,458 46,607 22,070 105,860 78,338 53,002 44.58%
PBT -1,617 -1,894 -550 -130 1,531 2,569 2,863 -
Tax 617 -611 -458 -239 -15 -1,171 -750 -
NP -1,000 -2,505 -1,008 -369 1,516 1,398 2,113 -
-
NP to SH -1,000 -2,505 -1,008 -369 1,516 1,398 2,113 -
-
Tax Rate - - - - 0.98% 45.58% 26.20% -
Total Cost 93,379 70,963 47,615 22,439 104,344 76,940 50,889 49.60%
-
Net Worth 33,466 32,297 33,862 34,894 35,446 35,453 36,222 -5.11%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 33,466 32,297 33,862 34,894 35,446 35,453 36,222 -5.11%
NOSH 39,840 39,386 39,375 40,108 40,280 40,288 40,247 -0.67%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -1.08% -3.66% -2.16% -1.67% 1.43% 1.78% 3.99% -
ROE -2.99% -7.76% -2.98% -1.06% 4.28% 3.94% 5.83% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 231.87 173.81 118.37 55.03 262.81 194.44 131.69 45.56%
EPS -2.38 -6.36 -2.56 -0.92 3.85 3.47 5.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.82 0.86 0.87 0.88 0.88 0.90 -4.47%
Adjusted Per Share Value based on latest NOSH - 40,108
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 181.86 134.77 91.75 43.45 208.40 154.22 104.34 44.58%
EPS -1.97 -4.93 -1.98 -0.73 2.98 2.75 4.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6588 0.6358 0.6666 0.6869 0.6978 0.6979 0.7131 -5.12%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.50 0.53 0.52 0.49 0.55 0.48 0.70 -
P/RPS 0.22 0.30 0.44 0.89 0.21 0.25 0.53 -44.20%
P/EPS -19.92 -8.33 -20.31 -53.26 14.61 13.83 13.33 -
EY -5.02 -12.00 -4.92 -1.88 6.84 7.23 7.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.65 0.60 0.56 0.63 0.55 0.78 -15.97%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 26/11/12 28/08/12 23/05/12 29/02/12 29/11/11 29/07/11 -
Price 0.52 0.54 0.53 0.46 0.50 0.50 0.69 -
P/RPS 0.22 0.31 0.45 0.84 0.19 0.26 0.52 -43.49%
P/EPS -20.72 -8.49 -20.70 -50.00 13.28 14.41 13.14 -
EY -4.83 -11.78 -4.83 -2.00 7.53 6.94 7.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.66 0.62 0.53 0.57 0.57 0.77 -13.39%

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