[RALCO] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[RALCO] RALCO CORPORATION BHD
Announcement Date
24-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 119.91%
YoY- 128.62%
Quarter Report
Latest QR
Upcoming QR
RALCO's Result
RALCO's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 86,887 86,222 92,973 102,612 111,118 113,094 109,947 -14.48%
PBT 5,619 5,146 4,459 2,975 1,149 -14,198 -12,513 -
Tax -1,322 -487 -471 -456 0 2,275 2,203 -
NP 4,297 4,659 3,988 2,519 1,149 -11,923 -10,310 -
-
NP to SH 4,324 4,710 4,017 2,529 1,150 -11,471 -9,858 -
-
Tax Rate 23.53% 9.46% 10.56% 15.33% 0.00% - - -
Total Cost 82,590 81,563 88,985 100,093 109,969 125,017 120,257 -22.10%
-
Net Worth 35,135 33,425 33,439 31,942 31,022 28,877 4,291,800 -95.90%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 35,135 33,425 33,439 31,942 31,022 28,877 4,291,800 -95.90%
NOSH 41,827 41,781 42,871 42,028 41,922 41,851 6,220,000 -96.40%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 4.95% 5.40% 4.29% 2.45% 1.03% -10.54% -9.38% -
ROE 12.31% 14.09% 12.01% 7.92% 3.71% -39.72% -0.23% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 207.72 206.36 216.87 244.15 265.06 270.22 1.77 2276.29%
EPS 10.34 11.27 9.37 6.02 2.74 -27.41 -0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.80 0.78 0.76 0.74 0.69 0.69 13.97%
Adjusted Per Share Value based on latest NOSH - 42,028
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 171.05 169.74 183.03 202.00 218.75 222.64 216.44 -14.48%
EPS 8.51 9.27 7.91 4.98 2.26 -22.58 -19.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6917 0.658 0.6583 0.6288 0.6107 0.5685 84.4892 -95.90%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.93 0.89 0.65 0.55 0.72 0.70 0.75 -
P/RPS 0.45 0.43 0.30 0.23 0.27 0.26 42.43 -95.13%
P/EPS 9.00 7.89 6.94 9.14 26.25 -2.55 -473.22 -
EY 11.12 12.67 14.42 10.94 3.81 -39.16 -0.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.11 0.83 0.72 0.97 1.01 1.09 1.21%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 10/11/09 04/08/09 24/04/09 23/02/09 25/11/08 27/08/08 -
Price 0.99 0.86 0.65 0.75 0.50 0.56 0.77 -
P/RPS 0.48 0.42 0.30 0.31 0.19 0.21 43.56 -95.00%
P/EPS 9.58 7.63 6.94 12.46 18.23 -2.04 -485.84 -
EY 10.44 13.11 14.42 8.02 5.49 -48.94 -0.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.08 0.83 0.99 0.68 0.81 1.12 3.53%

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