[RALCO] YoY Cumulative Quarter Result on 31-Dec-2006 [#4]

Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -242.96%
YoY- -40.72%
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 86,887 111,118 100,792 103,927 72,792 72,877 68,312 4.08%
PBT 5,619 1,149 -13,845 -2,150 -4,028 -6,724 1,819 20.65%
Tax -1,322 0 2,102 -2,134 1,222 1,484 -724 10.54%
NP 4,297 1,149 -11,743 -4,284 -2,806 -5,240 1,095 25.56%
-
NP to SH 4,324 1,150 -11,743 -3,684 -2,618 -5,240 1,095 25.69%
-
Tax Rate 23.53% 0.00% - - - - 39.80% -
Total Cost 82,590 109,969 112,535 108,211 75,598 78,117 67,217 3.48%
-
Net Worth 35,161 31,058 2,977,689 41,537 44,874 37,058 41,973 -2.90%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 35,161 31,058 2,977,689 41,537 44,874 37,058 41,973 -2.90%
NOSH 41,858 41,970 4,193,928 41,957 41,939 32,507 20,986 12.18%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 4.95% 1.03% -11.65% -4.12% -3.85% -7.19% 1.60% -
ROE 12.30% 3.70% -0.39% -8.87% -5.83% -14.14% 2.61% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 207.57 264.75 2.40 247.70 173.57 224.18 325.50 -7.21%
EPS 10.33 2.74 -0.28 -0.09 -6.24 -16.12 3.48 19.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.74 0.71 0.99 1.07 1.14 2.00 -13.45%
Adjusted Per Share Value based on latest NOSH - 41,949
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 171.05 218.75 198.42 204.59 143.30 143.47 134.48 4.08%
EPS 8.51 2.26 -23.12 -7.25 -5.15 -10.32 2.16 25.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6922 0.6114 58.6194 0.8177 0.8834 0.7295 0.8263 -2.90%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.93 0.72 1.04 1.19 0.48 0.86 2.05 -
P/RPS 0.45 0.27 43.27 0.48 0.28 0.38 0.63 -5.44%
P/EPS 9.00 26.28 -371.43 -13.55 -7.69 -5.34 39.29 -21.76%
EY 11.11 3.81 -0.27 -7.38 -13.00 -18.74 2.55 27.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.97 1.46 1.20 0.45 0.75 1.03 1.25%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 22/02/10 23/02/09 24/04/08 26/02/07 26/04/06 20/04/05 27/02/04 -
Price 0.99 0.50 0.80 1.44 0.46 0.62 2.14 -
P/RPS 0.48 0.19 33.29 0.58 0.27 0.28 0.66 -5.16%
P/EPS 9.58 18.25 -285.71 -16.40 -7.37 -3.85 41.02 -21.50%
EY 10.43 5.48 -0.35 -6.10 -13.57 -26.00 2.44 27.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.68 1.13 1.45 0.43 0.54 1.07 1.64%

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