[RALCO] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -29.81%
YoY- -83.0%
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 103,927 72,792 72,877 68,312 52,595 43,555 41,158 16.68%
PBT -2,150 -4,028 -6,724 1,819 6,582 528 -2,427 -1.99%
Tax -2,134 1,222 1,484 -724 -140 -140 2,427 -
NP -4,284 -2,806 -5,240 1,095 6,442 388 0 -
-
NP to SH -3,684 -2,618 -5,240 1,095 6,442 388 -1,514 15.96%
-
Tax Rate - - - 39.80% 2.13% 26.52% - -
Total Cost 108,211 75,598 78,117 67,217 46,153 43,167 41,158 17.47%
-
Net Worth 41,537 44,874 37,058 41,973 43,436 43,649 42,999 -0.57%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 41,537 44,874 37,058 41,973 43,436 43,649 42,999 -0.57%
NOSH 41,957 41,939 32,507 20,986 20,983 21,086 20,975 12.24%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -4.12% -3.85% -7.19% 1.60% 12.25% 0.89% 0.00% -
ROE -8.87% -5.83% -14.14% 2.61% 14.83% 0.89% -3.52% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 247.70 173.57 224.18 325.50 250.65 206.55 196.22 3.95%
EPS -0.09 -6.24 -16.12 3.48 30.70 1.84 -7.22 -51.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 1.07 1.14 2.00 2.07 2.07 2.05 -11.41%
Adjusted Per Share Value based on latest NOSH - 21,499
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 204.59 143.30 143.47 134.48 103.54 85.74 81.02 16.68%
EPS -7.25 -5.15 -10.32 2.16 12.68 0.76 -2.98 15.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8177 0.8834 0.7295 0.8263 0.8551 0.8593 0.8465 -0.57%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.19 0.48 0.86 2.05 1.18 1.45 1.80 -
P/RPS 0.48 0.28 0.38 0.63 0.47 0.70 0.92 -10.27%
P/EPS -13.55 -7.69 -5.34 39.29 3.84 78.80 -24.94 -9.66%
EY -7.38 -13.00 -18.74 2.55 26.02 1.27 -4.01 10.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.45 0.75 1.03 0.57 0.70 0.88 5.30%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 26/04/06 20/04/05 27/02/04 29/04/03 26/02/02 27/02/01 -
Price 1.44 0.46 0.62 2.14 1.01 1.60 1.70 -
P/RPS 0.58 0.27 0.28 0.66 0.40 0.77 0.87 -6.53%
P/EPS -16.40 -7.37 -3.85 41.02 3.29 86.96 -23.55 -5.84%
EY -6.10 -13.57 -26.00 2.44 30.40 1.15 -4.25 6.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 0.43 0.54 1.07 0.49 0.77 0.83 9.73%

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