[RALCO] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -55.74%
YoY- 59.7%
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 86,936 74,634 79,858 51,818 54,148 52,651 39,281 14.14%
PBT -792 -439 3,735 -1,808 -4,978 1,591 411 -
Tax 0 -173 -1,089 319 1,172 -421 -86 -
NP -792 -612 2,646 -1,489 -3,806 1,170 325 -
-
NP to SH -792 -99 2,577 -1,534 -3,806 1,170 325 -
-
Tax Rate - - 29.16% - - 26.46% 20.92% -
Total Cost 87,728 75,246 77,212 53,307 57,954 51,481 38,956 14.47%
-
Net Worth 28,914 4,058,999 41,970 44,846 38,185 41,935 43,822 -6.68%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 28,914 4,058,999 41,970 44,846 38,185 41,935 43,822 -6.68%
NOSH 41,904 4,099,999 41,970 41,912 20,981 20,967 20,967 12.22%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin -0.91% -0.82% 3.31% -2.87% -7.03% 2.22% 0.83% -
ROE -2.74% 0.00% 6.14% -3.42% -9.97% 2.79% 0.74% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 207.46 1.82 190.27 123.63 258.08 251.10 187.34 1.71%
EPS -1.89 0.00 0.06 -3.66 -18.14 5.58 1.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.99 1.00 1.07 1.82 2.00 2.09 -16.85%
Adjusted Per Share Value based on latest NOSH - 41,908
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 171.14 146.93 157.21 102.01 106.60 103.65 77.33 14.14%
EPS -1.56 -0.19 5.07 -3.02 -7.49 2.30 0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5692 79.9063 0.8262 0.8829 0.7517 0.8256 0.8627 -6.68%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.70 1.34 0.55 0.45 0.85 1.63 1.02 -
P/RPS 0.34 73.61 0.29 0.36 0.33 0.65 0.54 -7.41%
P/EPS -37.04 -55,494.95 8.96 -12.30 -4.69 29.21 65.81 -
EY -2.70 0.00 11.16 -8.13 -21.34 3.42 1.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.35 0.55 0.42 0.47 0.82 0.49 12.79%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 25/11/08 30/11/07 28/11/06 28/11/05 30/11/04 27/11/03 28/11/02 -
Price 0.56 1.18 0.37 0.50 0.87 1.80 1.50 -
P/RPS 0.27 64.82 0.19 0.40 0.34 0.72 0.80 -16.54%
P/EPS -29.63 -48,868.68 6.03 -13.66 -4.80 32.26 96.77 -
EY -3.38 0.00 16.59 -7.32 -20.85 3.10 1.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.19 0.37 0.47 0.48 0.90 0.72 1.98%

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