[RALCO] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 5.11%
YoY- -425.3%
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 99,512 106,477 51,818 72,197 70,201 52,374 42,688 15.14%
PBT -585 4,980 -1,808 -6,637 2,121 548 -716 -3.31%
Tax -230 -1,452 319 1,562 -561 -114 716 -
NP -816 3,528 -1,489 -5,074 1,560 433 0 -
-
NP to SH -132 3,436 -1,534 -5,074 1,560 433 -829 -26.36%
-
Tax Rate - 29.16% - - 26.45% 20.80% - -
Total Cost 100,328 102,949 53,307 77,271 68,641 51,941 42,688 15.29%
-
Net Worth 4,058,999 41,970 44,846 38,185 41,935 43,822 42,304 113.88%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 4,058,999 41,970 44,846 38,185 41,935 43,822 42,304 113.88%
NOSH 4,099,999 41,970 41,912 20,981 20,967 20,967 20,942 140.87%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin -0.82% 3.31% -2.87% -7.03% 2.22% 0.83% 0.00% -
ROE 0.00% 8.19% -3.42% -13.29% 3.72% 0.99% -1.96% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 2.43 253.69 123.63 344.10 334.81 249.79 203.83 -52.18%
EPS 0.00 0.08 -3.66 -24.19 7.44 2.07 -3.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 1.00 1.07 1.82 2.00 2.09 2.02 -11.20%
Adjusted Per Share Value based on latest NOSH - 20,962
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 195.90 209.61 102.01 142.13 138.20 103.11 84.04 15.14%
EPS -0.26 6.76 -3.02 -9.99 3.07 0.85 -1.63 -26.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 79.9063 0.8262 0.8829 0.7517 0.8256 0.8627 0.8328 113.88%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.34 0.55 0.45 0.85 1.63 1.02 1.30 -
P/RPS 55.21 0.22 0.36 0.25 0.49 0.41 0.64 110.13%
P/EPS -41,621.22 6.72 -12.30 -3.51 21.91 49.35 -32.83 228.80%
EY 0.00 14.88 -8.13 -28.45 4.56 2.03 -3.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 0.55 0.42 0.47 0.82 0.49 0.64 13.24%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 30/11/07 28/11/06 28/11/05 30/11/04 27/11/03 28/11/02 27/11/01 -
Price 1.18 0.37 0.50 0.87 1.80 1.50 1.58 -
P/RPS 48.62 0.15 0.40 0.25 0.54 0.60 0.78 99.05%
P/EPS -36,651.51 4.52 -13.66 -3.60 24.19 72.58 -39.90 211.62%
EY 0.00 22.13 -7.32 -27.80 4.13 1.38 -2.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.37 0.47 0.48 0.90 0.72 0.78 7.29%

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