[RALCO] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 49.0%
YoY- 578.19%
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 55,248 66,026 63,672 72,425 72,251 73,426 68,458 -3.50%
PBT -5,982 -2,603 -1,323 2,205 -387 579 -1,894 21.11%
Tax -9 -9 -14 -34 -67 -180 -611 -50.47%
NP -5,991 -2,612 -1,337 2,171 -454 399 -2,505 15.63%
-
NP to SH -5,991 -2,612 -1,337 2,171 -454 399 -2,505 15.63%
-
Tax Rate - - - 1.54% - 31.09% - -
Total Cost 61,239 68,638 65,009 70,254 72,705 73,027 70,963 -2.42%
-
Net Worth 26,783 33,594 36,998 38,212 35,311 35,700 32,297 -3.07%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 26,783 33,594 36,998 38,212 35,311 35,700 32,297 -3.07%
NOSH 46,179 41,993 42,044 41,992 42,037 42,000 39,386 2.68%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -10.84% -3.96% -2.10% 3.00% -0.63% 0.54% -3.66% -
ROE -22.37% -7.77% -3.61% 5.68% -1.29% 1.12% -7.76% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 119.64 157.23 151.44 172.47 171.87 174.82 173.81 -6.03%
EPS -13.89 -6.22 -3.18 5.17 -1.08 0.95 -6.36 13.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.80 0.88 0.91 0.84 0.85 0.82 -5.60%
Adjusted Per Share Value based on latest NOSH - 41,999
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 108.76 129.98 125.35 142.58 142.23 144.55 134.77 -3.50%
EPS -11.79 -5.14 -2.63 4.27 -0.89 0.79 -4.93 15.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5273 0.6614 0.7284 0.7523 0.6951 0.7028 0.6358 -3.06%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.35 0.66 0.77 0.75 0.69 0.45 0.53 -
P/RPS 0.29 0.42 0.51 0.43 0.40 0.26 0.30 -0.56%
P/EPS -2.70 -10.61 -24.21 14.51 -63.89 47.37 -8.33 -17.11%
EY -37.07 -9.42 -4.13 6.89 -1.57 2.11 -12.00 20.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.83 0.88 0.82 0.82 0.53 0.65 -1.32%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 26/11/18 24/11/17 24/11/16 25/11/15 28/11/14 27/11/13 26/11/12 -
Price 0.30 0.66 0.66 0.82 0.72 0.45 0.54 -
P/RPS 0.25 0.42 0.44 0.48 0.42 0.26 0.31 -3.52%
P/EPS -2.31 -10.61 -20.75 15.86 -66.67 47.37 -8.49 -19.49%
EY -43.24 -9.42 -4.82 6.30 -1.50 2.11 -11.78 24.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.83 0.75 0.90 0.86 0.53 0.66 -3.89%

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