[RALCO] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[RALCO] RALCO CORPORATION BHD
Announcement Date
23-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -135.87%
YoY- -151.96%
Quarter Report
Latest QR
Upcoming QR
RALCO's Result
RALCO's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 101,104 72,251 46,326 24,573 98,901 73,426 50,412 58.83%
PBT 468 -387 -848 -124 969 579 1,073 -42.40%
Tax -56 -67 -44 -22 -562 -180 0 -
NP 412 -454 -892 -146 407 399 1,073 -47.07%
-
NP to SH 412 -454 -892 -146 407 399 1,073 -47.07%
-
Tax Rate 11.97% - - - 58.00% 31.09% 0.00% -
Total Cost 100,692 72,705 47,218 24,719 98,494 73,027 49,339 60.68%
-
Net Worth 36,155 35,311 34,758 35,039 35,664 35,700 0 -
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 36,155 35,311 34,758 35,039 35,664 35,700 0 -
NOSH 42,040 42,037 41,877 41,714 41,958 42,000 42,062 -0.03%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 0.41% -0.63% -1.93% -0.59% 0.41% 0.54% 2.13% -
ROE 1.14% -1.29% -2.57% -0.42% 1.14% 1.12% 0.00% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 240.49 171.87 110.62 58.91 235.71 174.82 119.85 58.88%
EPS 0.98 -1.08 -2.13 -0.35 0.97 0.95 2.56 -47.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.84 0.83 0.84 0.85 0.85 0.00 -
Adjusted Per Share Value based on latest NOSH - 41,714
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 199.04 142.23 91.20 48.37 194.70 144.55 99.24 58.83%
EPS 0.81 -0.89 -1.76 -0.29 0.80 0.79 2.11 -47.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7118 0.6951 0.6843 0.6898 0.7021 0.7028 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.75 0.69 0.735 0.60 0.45 0.45 0.50 -
P/RPS 0.31 0.40 0.66 1.02 0.19 0.26 0.42 -18.28%
P/EPS 76.53 -63.89 -34.51 -171.43 46.39 47.37 19.60 147.34%
EY 1.31 -1.57 -2.90 -0.58 2.16 2.11 5.10 -59.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.82 0.89 0.71 0.53 0.53 0.00 -
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 28/11/14 25/08/14 23/05/14 26/02/14 27/11/13 30/08/13 -
Price 0.68 0.72 0.65 0.57 0.60 0.45 0.41 -
P/RPS 0.28 0.42 0.59 0.97 0.25 0.26 0.34 -12.10%
P/EPS 69.39 -66.67 -30.52 -162.86 61.86 47.37 16.07 164.46%
EY 1.44 -1.50 -3.28 -0.61 1.62 2.11 6.22 -62.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.86 0.78 0.68 0.71 0.53 0.00 -

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