[RALCO] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -100.56%
YoY- -103.44%
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 93,568 19,854 65,468 15,608 48,376 38,080 40,664 14.89%
PBT 5,288 -796 -6,624 15 1,192 -3,132 1,756 20.15%
Tax -912 186 1,472 -51 -144 3,132 -144 36.00%
NP 4,376 -610 -5,152 -36 1,048 0 1,612 18.10%
-
NP to SH 4,268 -610 -5,152 -36 1,048 -3,256 1,612 17.61%
-
Tax Rate 17.25% - - 340.00% 12.08% - 8.20% -
Total Cost 89,192 20,464 70,620 15,644 47,328 38,080 39,052 14.75%
-
Net Worth 42,007 46,696 40,695 43,835 43,596 42,168 44,917 -1.10%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 42,007 46,696 40,695 43,835 43,596 42,168 44,917 -1.10%
NOSH 42,007 42,068 20,977 21,176 20,960 20,979 20,989 12.25%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 4.68% -3.07% -7.87% -0.23% 2.17% 0.00% 3.96% -
ROE 10.16% -1.31% -12.66% -0.08% 2.40% -7.72% 3.59% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 222.74 47.19 312.09 73.70 230.80 181.51 193.73 2.35%
EPS 0.12 -1.45 -24.56 -0.17 5.00 -15.52 7.68 -49.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.11 1.94 2.07 2.08 2.01 2.14 -11.90%
Adjusted Per Share Value based on latest NOSH - 21,176
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 184.20 39.08 128.88 30.73 95.23 74.97 80.05 14.89%
EPS 8.40 -1.20 -10.14 -0.07 2.06 -6.41 3.17 17.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.827 0.9193 0.8011 0.863 0.8583 0.8301 0.8843 -1.10%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.34 0.56 2.13 1.16 1.70 1.80 3.60 -
P/RPS 0.15 1.19 0.68 1.57 0.74 0.99 1.86 -34.25%
P/EPS 3.35 -38.62 -8.67 -682.35 34.00 -11.60 46.88 -35.56%
EY 29.88 -2.59 -11.53 -0.15 2.94 -8.62 2.13 55.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.50 1.10 0.56 0.82 0.90 1.68 -23.36%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 30/05/06 30/05/05 26/05/04 27/05/03 24/05/02 24/05/01 26/05/00 -
Price 0.29 0.50 1.49 1.20 1.70 1.55 2.81 -
P/RPS 0.13 1.06 0.48 1.63 0.74 0.85 1.45 -33.08%
P/EPS 2.85 -34.48 -6.07 -705.88 34.00 -9.99 36.59 -34.63%
EY 35.03 -2.90 -16.48 -0.14 2.94 -10.01 2.73 52.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.45 0.77 0.58 0.82 0.77 1.31 -22.21%

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