[RALCO] QoQ Quarter Result on 30-Sep-2020 [#3]

Announcement Date
24-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 217.98%
YoY- 68.99%
Quarter Report
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 12,630 16,091 15,643 14,679 9,242 13,626 13,139 -2.60%
PBT 786 310 1,065 1,575 -1,333 -832 -2,551 -
Tax -40 0 -339 0 -2 -2 1,747 -
NP 746 310 726 1,575 -1,335 -834 -804 -
-
NP to SH 746 310 726 1,575 -1,335 -834 -804 -
-
Tax Rate 5.09% 0.00% 31.83% 0.00% - - - -
Total Cost 11,884 15,781 14,917 13,104 10,577 14,460 13,943 -10.11%
-
Net Worth 43,177 42,161 36,925 37,405 35,557 36,943 40,637 4.12%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 43,177 42,161 36,925 37,405 35,557 36,943 40,637 4.12%
NOSH 50,797 50,797 50,797 46,179 46,179 46,179 46,179 6.56%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 5.91% 1.93% 4.64% 10.73% -14.44% -6.12% -6.12% -
ROE 1.73% 0.74% 1.97% 4.21% -3.75% -2.26% -1.98% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 24.86 31.68 33.04 31.79 20.01 29.51 28.45 -8.60%
EPS 1.47 0.61 1.53 3.41 -2.89 -1.81 -1.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.83 0.78 0.81 0.77 0.80 0.88 -2.28%
Adjusted Per Share Value based on latest NOSH - 46,179
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 24.86 31.68 30.80 28.90 18.19 26.82 25.87 -2.62%
EPS 1.47 0.61 1.43 3.10 -2.63 -1.64 -1.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.83 0.7269 0.7364 0.70 0.7273 0.80 4.12%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 1.03 1.22 0.89 0.37 0.32 0.22 0.28 -
P/RPS 4.14 3.85 2.69 1.16 1.60 0.75 0.98 161.55%
P/EPS 70.14 199.91 58.03 10.85 -11.07 -12.18 -16.08 -
EY 1.43 0.50 1.72 9.22 -9.03 -8.21 -6.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.47 1.14 0.46 0.42 0.28 0.32 142.90%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 25/08/21 25/05/21 25/02/21 24/11/20 24/08/20 30/06/20 28/02/20 -
Price 1.06 1.23 1.14 0.45 0.325 0.32 0.21 -
P/RPS 4.26 3.88 3.45 1.42 1.62 1.08 0.74 221.54%
P/EPS 72.18 201.55 74.34 13.19 -11.24 -17.72 -12.06 -
EY 1.39 0.50 1.35 7.58 -8.90 -5.64 -8.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.48 1.46 0.56 0.42 0.40 0.24 200.77%

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