[RALCO] QoQ Quarter Result on 31-Mar-2005 [#1]

Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 57.46%
YoY- 52.64%
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 20,974 16,688 15,276 19,854 18,729 22,828 14,953 25.22%
PBT -2,220 -534 -478 -796 -1,746 -1,487 -1,835 13.49%
Tax 903 1 115 186 312 355 449 59.12%
NP -1,317 -533 -363 -610 -1,434 -1,132 -1,386 -3.33%
-
NP to SH -1,083 -549 -375 -610 -1,434 -1,132 -1,386 -15.12%
-
Tax Rate - - - - - - - -
Total Cost 22,291 17,221 15,639 20,464 20,163 23,960 16,339 22.93%
-
Net Worth 44,915 45,680 46,348 46,696 36,425 38,152 39,210 9.45%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 44,915 45,680 46,348 46,696 36,425 38,152 39,210 9.45%
NOSH 41,976 41,908 42,134 42,068 32,522 20,962 20,968 58.64%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -6.28% -3.19% -2.38% -3.07% -7.66% -4.96% -9.27% -
ROE -2.41% -1.20% -0.81% -1.31% -3.94% -2.97% -3.53% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 49.97 39.82 36.26 47.19 57.59 108.90 71.31 -21.05%
EPS -2.58 -1.31 -0.89 -1.45 -4.41 -5.40 -6.61 -46.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.09 1.10 1.11 1.12 1.82 1.87 -31.00%
Adjusted Per Share Value based on latest NOSH - 42,068
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 41.29 32.85 30.07 39.08 36.87 44.94 29.44 25.21%
EPS -2.13 -1.08 -0.74 -1.20 -2.82 -2.23 -2.73 -15.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8842 0.8993 0.9124 0.9193 0.7171 0.7511 0.7719 9.45%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.48 0.45 0.51 0.56 0.86 0.85 1.39 -
P/RPS 0.96 1.13 1.41 1.19 1.49 0.78 1.95 -37.57%
P/EPS -18.60 -34.35 -57.30 -38.62 -19.50 -15.74 -21.03 -7.83%
EY -5.38 -2.91 -1.75 -2.59 -5.13 -6.35 -4.76 8.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.41 0.46 0.50 0.77 0.47 0.74 -28.15%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 26/04/06 28/11/05 25/08/05 30/05/05 20/04/05 30/11/04 26/08/04 -
Price 0.46 0.50 0.58 0.50 0.62 0.87 1.45 -
P/RPS 0.92 1.26 1.60 1.06 1.08 0.80 2.03 -40.91%
P/EPS -17.83 -38.17 -65.17 -34.48 -14.06 -16.11 -21.94 -12.88%
EY -5.61 -2.62 -1.53 -2.90 -7.11 -6.21 -4.56 14.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.46 0.53 0.45 0.55 0.48 0.78 -32.69%

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