[RALCO] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 53.32%
YoY- -700.0%
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 104,450 101,178 82,720 115,914 99,512 106,477 51,818 12.38%
PBT 3,425 2,928 4,273 -1,056 -585 4,980 -1,808 -
Tax -1,561 -729 -649 0 -230 -1,452 319 -
NP 1,864 2,198 3,624 -1,056 -816 3,528 -1,489 -
-
NP to SH 1,864 1,961 3,690 -1,056 -132 3,436 -1,534 -
-
Tax Rate 45.58% 24.90% 15.19% - - 29.16% - -
Total Cost 102,586 98,980 79,096 116,970 100,328 102,949 53,307 11.52%
-
Net Worth 35,453 35,562 33,349 28,914 4,058,999 41,970 44,846 -3.83%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 35,453 35,562 33,349 28,914 4,058,999 41,970 44,846 -3.83%
NOSH 40,288 40,412 41,686 41,904 4,099,999 41,970 41,912 -0.65%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 1.78% 2.17% 4.38% -0.91% -0.82% 3.31% -2.87% -
ROE 5.26% 5.52% 11.07% -3.65% 0.00% 8.19% -3.42% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 259.26 250.37 198.43 276.61 2.43 253.69 123.63 13.12%
EPS 4.63 4.85 8.85 -2.52 0.00 0.08 -3.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.88 0.80 0.69 0.99 1.00 1.07 -3.20%
Adjusted Per Share Value based on latest NOSH - 41,851
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 205.62 199.18 162.84 228.19 195.90 209.61 102.01 12.38%
EPS 3.67 3.86 7.27 -2.08 -0.26 6.76 -3.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6979 0.7001 0.6565 0.5692 79.9063 0.8262 0.8829 -3.84%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.48 0.80 0.89 0.70 1.34 0.55 0.45 -
P/RPS 0.19 0.32 0.45 0.25 55.21 0.22 0.36 -10.09%
P/EPS 10.37 16.48 10.05 -27.78 -41,621.22 6.72 -12.30 -
EY 9.64 6.07 9.95 -3.60 0.00 14.88 -8.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.91 1.11 1.01 1.35 0.55 0.42 4.59%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 29/11/11 18/11/10 10/11/09 25/11/08 30/11/07 28/11/06 28/11/05 -
Price 0.50 0.70 0.86 0.56 1.18 0.37 0.50 -
P/RPS 0.19 0.28 0.43 0.20 48.62 0.15 0.40 -11.66%
P/EPS 10.81 14.42 9.71 -22.22 -36,651.51 4.52 -13.66 -
EY 9.25 6.93 10.29 -4.50 0.00 22.13 -7.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.80 1.08 0.81 1.19 0.37 0.47 3.26%

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