[RALCO] QoQ Quarter Result on 31-Mar-2021 [#1]

Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -57.3%
YoY- 137.17%
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 10,590 11,238 12,630 16,091 15,643 14,679 9,242 9.47%
PBT 206 -41 786 310 1,065 1,575 -1,333 -
Tax -164 -55 -40 0 -339 0 -2 1772.36%
NP 42 -96 746 310 726 1,575 -1,335 -
-
NP to SH 42 -96 746 310 726 1,575 -1,335 -
-
Tax Rate 79.61% - 5.09% 0.00% 31.83% 0.00% - -
Total Cost 10,548 11,334 11,884 15,781 14,917 13,104 10,577 -0.18%
-
Net Worth 43,177 43,177 43,177 42,161 36,925 37,405 35,557 13.77%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 43,177 43,177 43,177 42,161 36,925 37,405 35,557 13.77%
NOSH 50,797 50,797 50,797 50,797 50,797 46,179 46,179 6.54%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 0.40% -0.85% 5.91% 1.93% 4.64% 10.73% -14.44% -
ROE 0.10% -0.22% 1.73% 0.74% 1.97% 4.21% -3.75% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 20.85 22.12 24.86 31.68 33.04 31.79 20.01 2.77%
EPS 0.08 -0.19 1.47 0.61 1.53 3.41 -2.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.85 0.85 0.83 0.78 0.81 0.77 6.79%
Adjusted Per Share Value based on latest NOSH - 50,797
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 20.85 22.12 24.86 31.68 30.80 28.90 18.19 9.49%
EPS 0.08 -0.19 1.47 0.61 1.43 3.10 -2.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.85 0.85 0.83 0.7269 0.7364 0.70 13.77%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.02 1.01 1.03 1.22 0.89 0.37 0.32 -
P/RPS 4.89 4.57 4.14 3.85 2.69 1.16 1.60 110.17%
P/EPS 1,233.64 -534.43 70.14 199.91 58.03 10.85 -11.07 -
EY 0.08 -0.19 1.43 0.50 1.72 9.22 -9.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.19 1.21 1.47 1.14 0.46 0.42 100.96%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 10/03/22 24/11/21 25/08/21 25/05/21 25/02/21 24/11/20 24/08/20 -
Price 0.94 0.98 1.06 1.23 1.14 0.45 0.325 -
P/RPS 4.51 4.43 4.26 3.88 3.45 1.42 1.62 97.52%
P/EPS 1,136.89 -518.55 72.18 201.55 74.34 13.19 -11.24 -
EY 0.09 -0.19 1.39 0.50 1.35 7.58 -8.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.15 1.25 1.48 1.46 0.56 0.42 90.81%

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