[RALCO] YoY Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[RALCO] RALCO CORPORATION BHD
Announcement Date
20-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -37.68%
YoY- -578.54%
Quarter Report
Latest QR
Upcoming QR
RALCO's Result
RALCO's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 100,792 103,927 72,792 72,877 68,312 52,595 43,555 15.00%
PBT -13,845 -2,150 -4,028 -6,724 1,819 6,582 528 -
Tax 2,102 -2,134 1,222 1,484 -724 -140 -140 -
NP -11,743 -4,284 -2,806 -5,240 1,095 6,442 388 -
-
NP to SH -11,743 -3,684 -2,618 -5,240 1,095 6,442 388 -
-
Tax Rate - - - - 39.80% 2.13% 26.52% -
Total Cost 112,535 108,211 75,598 78,117 67,217 46,153 43,167 17.30%
-
Net Worth 2,977,689 41,537 44,874 37,058 41,973 43,436 43,649 102.07%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 2,977,689 41,537 44,874 37,058 41,973 43,436 43,649 102.07%
NOSH 4,193,928 41,957 41,939 32,507 20,986 20,983 21,086 141.50%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin -11.65% -4.12% -3.85% -7.19% 1.60% 12.25% 0.89% -
ROE -0.39% -8.87% -5.83% -14.14% 2.61% 14.83% 0.89% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 2.40 247.70 173.57 224.18 325.50 250.65 206.55 -52.39%
EPS -0.28 -0.09 -6.24 -16.12 3.48 30.70 1.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.99 1.07 1.14 2.00 2.07 2.07 -16.32%
Adjusted Per Share Value based on latest NOSH - 32,522
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 198.42 204.59 143.30 143.47 134.48 103.54 85.74 15.00%
EPS -23.12 -7.25 -5.15 -10.32 2.16 12.68 0.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 58.6194 0.8177 0.8834 0.7295 0.8263 0.8551 0.8593 102.07%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.04 1.19 0.48 0.86 2.05 1.18 1.45 -
P/RPS 43.27 0.48 0.28 0.38 0.63 0.47 0.70 98.78%
P/EPS -371.43 -13.55 -7.69 -5.34 39.29 3.84 78.80 -
EY -0.27 -7.38 -13.00 -18.74 2.55 26.02 1.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.20 0.45 0.75 1.03 0.57 0.70 13.02%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 24/04/08 26/02/07 26/04/06 20/04/05 27/02/04 29/04/03 26/02/02 -
Price 0.80 1.44 0.46 0.62 2.14 1.01 1.60 -
P/RPS 33.29 0.58 0.27 0.28 0.66 0.40 0.77 87.28%
P/EPS -285.71 -16.40 -7.37 -3.85 41.02 3.29 86.96 -
EY -0.35 -6.10 -13.57 -26.00 2.44 30.40 1.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.45 0.43 0.54 1.07 0.49 0.77 6.59%

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