[RALCO] YoY Cumulative Quarter Result on 31-Mar-2002 [#1]

Announcement Date
24-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -32.47%
YoY- 132.19%
View:
Show?
Cumulative Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 19,854 16,367 15,608 12,094 9,520 10,166 0 -100.00%
PBT -796 -1,656 15 298 -783 439 0 -100.00%
Tax 186 368 -51 -36 783 -36 0 -100.00%
NP -610 -1,288 -36 262 0 403 0 -100.00%
-
NP to SH -610 -1,288 -36 262 -814 403 0 -100.00%
-
Tax Rate - - 340.00% 12.08% - 8.20% - -
Total Cost 20,464 17,655 15,644 11,832 9,520 9,763 0 -100.00%
-
Net Worth 46,696 40,695 43,835 43,596 42,168 44,917 0 -100.00%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth 46,696 40,695 43,835 43,596 42,168 44,917 0 -100.00%
NOSH 42,068 20,977 21,176 20,960 20,979 20,989 20,976 -0.73%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin -3.07% -7.87% -0.23% 2.17% 0.00% 3.96% 0.00% -
ROE -1.31% -3.16% -0.08% 0.60% -1.93% 0.90% 0.00% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 47.19 78.02 73.70 57.70 45.38 48.43 0.00 -100.00%
EPS -1.45 -6.14 -0.17 1.25 -3.88 1.92 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.94 2.07 2.08 2.01 2.14 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 20,960
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 39.08 32.22 30.73 23.81 18.74 20.01 0.00 -100.00%
EPS -1.20 -2.54 -0.07 0.52 -1.60 0.79 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9193 0.8011 0.863 0.8583 0.8301 0.8843 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 - -
Price 0.56 2.13 1.16 1.70 1.80 3.60 0.00 -
P/RPS 1.19 2.73 1.57 2.95 3.97 7.43 0.00 -100.00%
P/EPS -38.62 -34.69 -682.35 136.00 -46.39 187.50 0.00 -100.00%
EY -2.59 -2.88 -0.15 0.74 -2.16 0.53 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 1.10 0.56 0.82 0.90 1.68 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 30/05/05 26/05/04 27/05/03 24/05/02 24/05/01 26/05/00 - -
Price 0.50 1.49 1.20 1.70 1.55 2.81 0.00 -
P/RPS 1.06 1.91 1.63 2.95 3.42 5.80 0.00 -100.00%
P/EPS -34.48 -24.27 -705.88 136.00 -39.95 146.35 0.00 -100.00%
EY -2.90 -4.12 -0.14 0.74 -2.50 0.68 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.77 0.58 0.82 0.77 1.31 0.00 -100.00%

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