[RALCO] QoQ Quarter Result on 30-Sep-2004 [#3]

Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 18.33%
YoY- -410.14%
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 15,276 19,854 18,729 22,828 14,953 16,367 15,661 -1.64%
PBT -478 -796 -1,746 -1,487 -1,835 -1,656 228 -
Tax 115 186 312 355 449 368 -303 -
NP -363 -610 -1,434 -1,132 -1,386 -1,288 -75 186.40%
-
NP to SH -375 -610 -1,434 -1,132 -1,386 -1,288 -75 192.68%
-
Tax Rate - - - - - - 132.89% -
Total Cost 15,639 20,464 20,163 23,960 16,339 17,655 15,736 -0.41%
-
Net Worth 46,348 46,696 36,425 38,152 39,210 40,695 42,999 5.13%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 46,348 46,696 36,425 38,152 39,210 40,695 42,999 5.13%
NOSH 42,134 42,068 32,522 20,962 20,968 20,977 21,499 56.67%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -2.38% -3.07% -7.66% -4.96% -9.27% -7.87% -0.48% -
ROE -0.81% -1.31% -3.94% -2.97% -3.53% -3.16% -0.17% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 36.26 47.19 57.59 108.90 71.31 78.02 72.84 -37.21%
EPS -0.89 -1.45 -4.41 -5.40 -6.61 -6.14 -0.24 139.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.11 1.12 1.82 1.87 1.94 2.00 -32.89%
Adjusted Per Share Value based on latest NOSH - 20,962
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 30.07 39.08 36.87 44.94 29.44 32.22 30.83 -1.65%
EPS -0.74 -1.20 -2.82 -2.23 -2.73 -2.54 -0.15 190.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9124 0.9193 0.7171 0.7511 0.7719 0.8011 0.8465 5.12%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.51 0.56 0.86 0.85 1.39 2.13 2.05 -
P/RPS 1.41 1.19 1.49 0.78 1.95 2.73 2.81 -36.88%
P/EPS -57.30 -38.62 -19.50 -15.74 -21.03 -34.69 -587.67 -78.84%
EY -1.75 -2.59 -5.13 -6.35 -4.76 -2.88 -0.17 373.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.50 0.77 0.47 0.74 1.10 1.03 -41.60%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 30/05/05 20/04/05 30/11/04 26/08/04 26/05/04 27/02/04 -
Price 0.58 0.50 0.62 0.87 1.45 1.49 2.14 -
P/RPS 1.60 1.06 1.08 0.80 2.03 1.91 2.94 -33.36%
P/EPS -65.17 -34.48 -14.06 -16.11 -21.94 -24.27 -613.47 -77.60%
EY -1.53 -2.90 -7.11 -6.21 -4.56 -4.12 -0.16 351.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.45 0.55 0.48 0.78 0.77 1.07 -37.42%

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