[RALCO] YoY Cumulative Quarter Result on 30-Sep-2016 [#3]

Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -2944.68%
YoY- -161.58%
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 42,144 55,248 66,026 63,672 72,425 72,251 73,426 -8.83%
PBT -1,742 -5,982 -2,603 -1,323 2,205 -387 579 -
Tax 4 -9 -9 -14 -34 -67 -180 -
NP -1,738 -5,991 -2,612 -1,337 2,171 -454 399 -
-
NP to SH -1,738 -5,991 -2,612 -1,337 2,171 -454 399 -
-
Tax Rate - - - - 1.54% - 31.09% -
Total Cost 43,882 61,239 68,638 65,009 70,254 72,705 73,027 -8.13%
-
Net Worth 43,870 26,783 33,594 36,998 38,212 35,311 35,700 3.49%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 43,870 26,783 33,594 36,998 38,212 35,311 35,700 3.49%
NOSH 46,179 46,179 41,993 42,044 41,992 42,037 42,000 1.59%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -4.12% -10.84% -3.96% -2.10% 3.00% -0.63% 0.54% -
ROE -3.96% -22.37% -7.77% -3.61% 5.68% -1.29% 1.12% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 91.26 119.64 157.23 151.44 172.47 171.87 174.82 -10.26%
EPS -3.76 -13.89 -6.22 -3.18 5.17 -1.08 0.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.58 0.80 0.88 0.91 0.84 0.85 1.87%
Adjusted Per Share Value based on latest NOSH - 41,939
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 82.97 108.76 129.98 125.35 142.58 142.23 144.55 -8.83%
EPS -3.42 -11.79 -5.14 -2.63 4.27 -0.89 0.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8636 0.5273 0.6614 0.7284 0.7523 0.6951 0.7028 3.49%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.23 0.35 0.66 0.77 0.75 0.69 0.45 -
P/RPS 0.25 0.29 0.42 0.51 0.43 0.40 0.26 -0.65%
P/EPS -6.11 -2.70 -10.61 -24.21 14.51 -63.89 47.37 -
EY -16.36 -37.07 -9.42 -4.13 6.89 -1.57 2.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.60 0.83 0.88 0.82 0.82 0.53 -12.36%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 27/11/19 26/11/18 24/11/17 24/11/16 25/11/15 28/11/14 27/11/13 -
Price 0.26 0.30 0.66 0.66 0.82 0.72 0.45 -
P/RPS 0.28 0.25 0.42 0.44 0.48 0.42 0.26 1.24%
P/EPS -6.91 -2.31 -10.61 -20.75 15.86 -66.67 47.37 -
EY -14.48 -43.24 -9.42 -4.82 6.30 -1.50 2.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.52 0.83 0.75 0.90 0.86 0.53 -10.62%

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