[RALCO] YoY Cumulative 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- 59.54%
YoY- 449.49%
Quarter Report
Latest QR
Upcoming QR
RALCO's Result
RALCO's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 68,458 78,338 75,884 62,040 86,936 74,634 79,858 -2.53%
PBT -1,894 2,569 2,196 3,205 -792 -439 3,735 -
Tax -611 -1,171 -547 -487 0 -173 -1,089 -9.17%
NP -2,505 1,398 1,649 2,718 -792 -612 2,646 -
-
NP to SH -2,505 1,398 1,471 2,768 -792 -99 2,577 -
-
Tax Rate - 45.58% 24.91% 15.20% - - 29.16% -
Total Cost 70,963 76,940 74,235 59,322 87,728 75,246 77,212 -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 -7.76% 3.94% 4.14% 8.30% -2.74% 0.00% 6.14% -
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 173.81 194.44 187.78 148.82 207.46 1.82 190.27 -1.49%
EPS -6.36 3.47 3.64 6.64 -1.89 0.00 0.06 -
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 134.77 154.22 149.39 122.13 171.14 146.93 157.21 -2.53%
EPS -4.93 2.75 2.90 5.45 -1.56 -0.19 5.07 -
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 0.30 0.25 0.43 0.60 0.34 73.61 0.29 0.56%
P/EPS -8.33 13.83 21.98 13.40 -37.04 -55,494.95 8.96 -
EY -12.00 7.23 4.55 7.46 -2.70 0.00 11.16 -
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 0.31 0.26 0.37 0.58 0.27 64.82 0.19 8.49%
P/EPS -8.49 14.41 19.23 12.95 -29.63 -48,868.68 6.03 -
EY -11.78 6.94 5.20 7.72 -3.38 0.00 16.59 -
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