[RALCO] QoQ TTM Result on 31-Mar-2002 [#1]

Announcement Date
24-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 277.32%
YoY- 153.61%
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 54,205 51,386 48,940 47,205 44,631 41,888 41,668 19.11%
PBT 6,582 1,476 1,989 1,609 528 -2,057 -3,850 -
Tax -140 -141 -144 345 1,164 2,739 3,850 -
NP 6,442 1,335 1,845 1,954 1,692 682 0 -
-
NP to SH 6,442 1,335 1,845 1,464 388 -1,211 -2,974 -
-
Tax Rate 2.13% 9.55% 7.24% -21.44% -220.45% - - -
Total Cost 47,763 50,051 47,095 45,251 42,939 41,206 41,668 9.50%
-
Net Worth 43,423 43,839 43,599 43,596 43,465 42,388 41,670 2.77%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 43,423 43,839 43,599 43,596 43,465 42,388 41,670 2.77%
NOSH 20,977 20,975 20,961 20,960 20,997 20,984 20,940 0.11%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 11.88% 2.60% 3.77% 4.14% 3.79% 1.63% 0.00% -
ROE 14.84% 3.05% 4.23% 3.36% 0.89% -2.86% -7.14% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 258.40 244.98 233.48 225.21 212.55 199.61 198.99 18.96%
EPS 30.71 6.36 8.80 6.98 1.85 -5.77 -14.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.07 2.09 2.08 2.08 2.07 2.02 1.99 2.65%
Adjusted Per Share Value based on latest NOSH - 20,960
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 106.71 101.16 96.34 92.93 87.86 82.46 82.03 19.10%
EPS 12.68 2.63 3.63 2.88 0.76 -2.38 -5.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8548 0.863 0.8583 0.8583 0.8557 0.8345 0.8203 2.77%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.18 1.02 1.66 1.70 1.45 1.30 1.39 -
P/RPS 0.46 0.42 0.71 0.75 0.68 0.65 0.70 -24.35%
P/EPS 3.84 16.03 18.86 24.34 78.47 -22.53 -9.79 -
EY 26.02 6.24 5.30 4.11 1.27 -4.44 -10.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.49 0.80 0.82 0.70 0.64 0.70 -12.76%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 29/04/03 28/11/02 27/08/02 24/05/02 26/02/02 27/11/01 28/08/01 -
Price 1.01 1.50 1.61 1.70 1.60 1.58 1.54 -
P/RPS 0.39 0.61 0.69 0.75 0.75 0.79 0.77 -36.38%
P/EPS 3.29 23.57 18.29 24.34 86.59 -27.38 -10.84 -
EY 30.41 4.24 5.47 4.11 1.15 -3.65 -9.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.72 0.77 0.82 0.77 0.78 0.77 -25.95%

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