[RALCO] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[RALCO] RALCO CORPORATION BHD
Announcement Date
07-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 65.0%
YoY- 73.1%
Quarter Report
Latest QR
Upcoming QR
RALCO's Result
RALCO's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 98,901 98,114 96,951 95,676 93,146 95,980 101,669 -1.81%
PBT 969 855 6 -1,206 -1,617 -2,932 -1,732 -
Tax -324 1,153 1,075 856 617 545 317 -
NP 645 2,008 1,081 -350 -1,000 -2,387 -1,415 -
-
NP to SH 645 2,008 1,081 -350 -1,000 -2,387 -1,415 -
-
Tax Rate 33.44% -134.85% -17,916.67% - - - - -
Total Cost 98,256 96,106 95,870 96,026 94,146 98,367 103,084 -3.13%
-
Net Worth 35,500 35,625 0 0 33,444 32,303 33,922 3.06%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 35,500 35,625 0 0 33,444 32,303 33,922 3.06%
NOSH 41,764 41,911 41,829 39,218 39,814 39,394 39,444 3.87%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.65% 2.05% 1.11% -0.37% -1.07% -2.49% -1.39% -
ROE 1.82% 5.64% 0.00% 0.00% -2.99% -7.39% -4.17% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 236.81 234.10 231.78 243.95 233.95 243.64 257.75 -5.47%
EPS 1.54 4.79 2.58 -0.89 -2.51 -6.06 -3.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.85 0.00 0.00 0.84 0.82 0.86 -0.77%
Adjusted Per Share Value based on latest NOSH - 39,218
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 194.70 193.15 190.86 188.35 183.37 188.95 200.15 -1.81%
EPS 1.27 3.95 2.13 -0.69 -1.97 -4.70 -2.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6989 0.7013 0.00 0.00 0.6584 0.6359 0.6678 3.07%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.45 0.45 0.50 0.45 0.50 0.53 0.52 -
P/RPS 0.19 0.19 0.22 0.18 0.21 0.22 0.20 -3.35%
P/EPS 29.14 9.39 19.35 -50.42 -19.91 -8.75 -14.50 -
EY 3.43 10.65 5.17 -1.98 -5.02 -11.43 -6.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.53 0.00 0.00 0.60 0.65 0.60 -7.91%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 27/11/13 30/08/13 07/06/13 28/02/13 26/11/12 28/08/12 -
Price 0.60 0.45 0.41 0.53 0.52 0.54 0.53 -
P/RPS 0.25 0.19 0.18 0.22 0.22 0.22 0.21 12.29%
P/EPS 38.85 9.39 15.86 -59.39 -20.70 -8.91 -14.77 -
EY 2.57 10.65 6.30 -1.68 -4.83 -11.22 -6.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.53 0.00 0.00 0.62 0.66 0.62 9.43%

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