[RALCO] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -75.21%
YoY- 115.93%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 84,896 96,566 96,334 97,901 91,277 104,450 101,178 -2.87%
PBT -1,764 2,940 -516 772 -2,525 3,425 2,928 -
Tax -18 -45 -89 -240 -814 -1,561 -729 -46.00%
NP -1,782 2,894 -605 532 -3,340 1,864 2,198 -
-
NP to SH -1,782 2,894 -605 532 -3,340 1,864 1,961 -
-
Tax Rate - 1.53% - 31.09% - 45.58% 24.90% -
Total Cost 86,678 93,672 96,939 97,369 94,617 102,586 98,980 -2.18%
-
Net Worth 36,998 38,212 35,311 35,700 32,297 35,453 35,562 0.66%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 36,998 38,212 35,311 35,700 32,297 35,453 35,562 0.66%
NOSH 42,044 41,992 42,037 42,000 39,386 40,288 40,412 0.66%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -2.10% 3.00% -0.63% 0.54% -3.66% 1.78% 2.17% -
ROE -4.82% 7.58% -1.71% 1.49% -10.34% 5.26% 5.52% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 201.92 229.96 229.17 233.10 231.75 259.26 250.37 -3.51%
EPS -4.24 6.89 -1.44 1.27 -8.48 4.63 4.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.91 0.84 0.85 0.82 0.88 0.88 0.00%
Adjusted Per Share Value based on latest NOSH - 41,911
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 167.13 190.10 189.65 192.73 179.69 205.62 199.18 -2.87%
EPS -3.51 5.70 -1.19 1.05 -6.58 3.67 3.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7284 0.7523 0.6951 0.7028 0.6358 0.6979 0.7001 0.66%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.77 0.75 0.69 0.45 0.53 0.48 0.80 -
P/RPS 0.38 0.33 0.30 0.19 0.23 0.19 0.32 2.90%
P/EPS -18.16 10.88 -47.92 35.53 -6.25 10.37 16.48 -
EY -5.51 9.19 -2.09 2.81 -16.00 9.64 6.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.82 0.82 0.53 0.65 0.55 0.91 -0.55%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 25/11/15 28/11/14 27/11/13 26/11/12 29/11/11 18/11/10 -
Price 0.66 0.82 0.72 0.45 0.54 0.50 0.70 -
P/RPS 0.33 0.36 0.31 0.19 0.23 0.19 0.28 2.77%
P/EPS -15.57 11.90 -50.00 35.53 -6.37 10.81 14.42 -
EY -6.42 8.41 -2.00 2.81 -15.70 9.25 6.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.90 0.86 0.53 0.66 0.57 0.80 -1.06%

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