[RALCO] QoQ Quarter Result on 30-Sep-2001 [#3]

Announcement Date
27-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 239.18%
YoY- 163.09%
View:
Show?
Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 13,104 12,094 11,539 11,637 11,369 9,520 9,362 25.20%
PBT -81 298 1,065 707 -461 -783 -1,520 -85.91%
Tax 81 -36 -55 -25 461 783 1,520 -85.91%
NP 0 262 1,010 682 0 0 0 -
-
NP to SH -109 262 1,010 682 -490 -814 -589 -67.62%
-
Tax Rate - 12.08% 5.16% 3.54% - - - -
Total Cost 13,104 11,832 10,529 10,955 11,369 9,520 9,362 25.20%
-
Net Worth 43,599 43,596 43,465 42,388 41,670 42,168 42,999 0.93%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 43,599 43,596 43,465 42,388 41,670 42,168 42,999 0.93%
NOSH 20,961 20,960 20,997 20,984 20,940 20,979 20,975 -0.04%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 0.00% 2.17% 8.75% 5.86% 0.00% 0.00% 0.00% -
ROE -0.25% 0.60% 2.32% 1.61% -1.18% -1.93% -1.37% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 62.51 57.70 54.95 55.45 54.29 45.38 44.63 25.26%
EPS -0.52 1.25 4.81 3.25 -2.34 -3.88 -2.81 -67.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.08 2.08 2.07 2.02 1.99 2.01 2.05 0.97%
Adjusted Per Share Value based on latest NOSH - 20,984
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 25.80 23.81 22.72 22.91 22.38 18.74 18.43 25.21%
EPS -0.21 0.52 1.99 1.34 -0.96 -1.60 -1.16 -68.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8583 0.8583 0.8557 0.8345 0.8203 0.8301 0.8465 0.92%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 1.66 1.70 1.45 1.30 1.39 1.80 1.80 -
P/RPS 2.66 2.95 2.64 2.34 2.56 3.97 4.03 -24.24%
P/EPS -319.23 136.00 30.15 40.00 -59.40 -46.39 -64.10 192.48%
EY -0.31 0.74 3.32 2.50 -1.68 -2.16 -1.56 -66.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.82 0.70 0.64 0.70 0.90 0.88 -6.17%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 27/08/02 24/05/02 26/02/02 27/11/01 28/08/01 24/05/01 27/02/01 -
Price 1.61 1.70 1.60 1.58 1.54 1.55 1.70 -
P/RPS 2.58 2.95 2.91 2.85 2.84 3.42 3.81 -22.94%
P/EPS -309.62 136.00 33.26 48.62 -65.81 -39.95 -60.54 197.72%
EY -0.32 0.74 3.01 2.06 -1.52 -2.50 -1.65 -66.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.82 0.77 0.78 0.77 0.77 0.83 -4.89%

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