[RALCO] QoQ TTM Result on 31-Dec-2006 [#4]

Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -352.34%
YoY- -44.06%
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 97,395 99,684 102,077 102,620 100,833 88,912 76,330 17.62%
PBT -6,521 -7,505 -5,320 -2,347 1,515 -59 -1,910 126.56%
Tax -1,218 -1,534 -1,957 -2,134 -186 203 791 -
NP -7,739 -9,039 -7,277 -4,481 1,329 144 -1,119 262.57%
-
NP to SH -6,445 -7,774 -7,288 -3,770 1,494 322 -940 260.48%
-
Tax Rate - - - - 12.28% - - -
Total Cost 105,134 108,723 109,354 107,101 99,504 88,768 77,449 22.57%
-
Net Worth 0 3,809,500 3,962,450 41,530 42,094 42,037 42,007 -
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 0 3,809,500 3,962,450 41,530 42,094 42,037 42,007 -
NOSH 3,903,999 4,010,000 4,085,000 41,949 42,094 42,037 42,007 1946.10%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -7.95% -9.07% -7.13% -4.37% 1.32% 0.16% -1.47% -
ROE 0.00% -0.20% -0.18% -9.08% 3.55% 0.77% -2.24% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 2.49 2.49 2.50 244.63 239.54 211.50 181.70 -94.25%
EPS -0.17 -0.19 -0.18 -8.99 3.55 0.77 -2.24 -82.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.95 0.97 0.99 1.00 1.00 1.00 -
Adjusted Per Share Value based on latest NOSH - 41,949
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 191.73 196.24 200.95 202.02 198.50 175.03 150.26 17.62%
EPS -12.69 -15.30 -14.35 -7.42 2.94 0.63 -1.85 260.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 74.9946 78.0056 0.8176 0.8287 0.8276 0.827 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.34 1.30 1.18 1.19 0.55 0.55 0.34 -
P/RPS 53.71 52.30 47.22 0.49 0.23 0.26 0.19 4192.49%
P/EPS -811.69 -670.57 -661.40 -13.24 15.50 71.80 -15.19 1315.26%
EY -0.12 -0.15 -0.15 -7.55 6.45 1.39 -6.58 -93.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.37 1.22 1.20 0.55 0.55 0.34 -
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 28/08/07 29/05/07 26/02/07 28/11/06 28/08/06 30/05/06 -
Price 1.18 1.46 1.35 1.44 0.37 0.30 0.29 -
P/RPS 47.30 58.73 54.03 0.59 0.15 0.14 0.16 4322.39%
P/EPS -714.77 -753.10 -756.69 -16.02 10.43 39.17 -12.96 1345.37%
EY -0.14 -0.13 -0.13 -6.24 9.59 2.55 -7.72 -93.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.54 1.39 1.45 0.37 0.30 0.29 -

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