[RALCO] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[RALCO] RALCO CORPORATION BHD
Announcement Date
10-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 6.36%
YoY- 449.49%
Quarter Report
Latest QR
Upcoming QR
RALCO's Result
RALCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 91,277 104,450 101,178 82,720 115,914 99,512 106,477 -2.53%
PBT -2,525 3,425 2,928 4,273 -1,056 -585 4,980 -
Tax -814 -1,561 -729 -649 0 -230 -1,452 -9.18%
NP -3,340 1,864 2,198 3,624 -1,056 -816 3,528 -
-
NP to SH -3,340 1,864 1,961 3,690 -1,056 -132 3,436 -
-
Tax Rate - 45.58% 24.90% 15.19% - - 29.16% -
Total Cost 94,617 102,586 98,980 79,096 116,970 100,328 102,949 -1.39%
-
Net Worth 32,297 35,453 35,562 33,349 28,914 4,058,999 41,970 -4.26%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 32,297 35,453 35,562 33,349 28,914 4,058,999 41,970 -4.26%
NOSH 39,386 40,288 40,412 41,686 41,904 4,099,999 41,970 -1.05%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -3.66% 1.78% 2.17% 4.38% -0.91% -0.82% 3.31% -
ROE -10.34% 5.26% 5.52% 11.07% -3.65% 0.00% 8.19% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 231.75 259.26 250.37 198.43 276.61 2.43 253.69 -1.49%
EPS -8.48 4.63 4.85 8.85 -2.52 0.00 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.88 0.88 0.80 0.69 0.99 1.00 -3.25%
Adjusted Per Share Value based on latest NOSH - 41,781
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 179.69 205.62 199.18 162.84 228.19 195.90 209.61 -2.53%
EPS -6.58 3.67 3.86 7.27 -2.08 -0.26 6.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6358 0.6979 0.7001 0.6565 0.5692 79.9063 0.8262 -4.26%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.53 0.48 0.80 0.89 0.70 1.34 0.55 -
P/RPS 0.23 0.19 0.32 0.45 0.25 55.21 0.22 0.74%
P/EPS -6.25 10.37 16.48 10.05 -27.78 -41,621.22 6.72 -
EY -16.00 9.64 6.07 9.95 -3.60 0.00 14.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.55 0.91 1.11 1.01 1.35 0.55 2.82%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 29/11/11 18/11/10 10/11/09 25/11/08 30/11/07 28/11/06 -
Price 0.54 0.50 0.70 0.86 0.56 1.18 0.37 -
P/RPS 0.23 0.19 0.28 0.43 0.20 48.62 0.15 7.37%
P/EPS -6.37 10.81 14.42 9.71 -22.22 -36,651.51 4.52 -
EY -15.70 9.25 6.93 10.29 -4.50 0.00 22.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.57 0.80 1.08 0.81 1.19 0.37 10.11%

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