[RALCO] YoY Cumulative Quarter Result on 31-Mar-2004 [#1]

Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -217.63%
YoY- -3477.78%
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 22,849 23,392 19,854 16,367 15,608 12,094 9,520 15.70%
PBT -1,651 1,322 -796 -1,656 15 298 -783 13.23%
Tax -51 -228 186 368 -51 -36 783 -
NP -1,702 1,094 -610 -1,288 -36 262 0 -
-
NP to SH -2,451 1,067 -610 -1,288 -36 262 -814 20.15%
-
Tax Rate - 17.25% - - 340.00% 12.08% - -
Total Cost 24,551 22,298 20,464 17,655 15,644 11,832 9,520 17.09%
-
Net Worth 3,962,450 42,007 46,696 40,695 43,835 43,596 42,168 113.14%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 3,962,450 42,007 46,696 40,695 43,835 43,596 42,168 113.14%
NOSH 4,085,000 42,007 42,068 20,977 21,176 20,960 20,979 140.65%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin -7.45% 4.68% -3.07% -7.87% -0.23% 2.17% 0.00% -
ROE -0.06% 2.54% -1.31% -3.16% -0.08% 0.60% -1.93% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 0.56 55.68 47.19 78.02 73.70 57.70 45.38 -51.91%
EPS -0.06 0.03 -1.45 -6.14 -0.17 1.25 -3.88 -50.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 1.00 1.11 1.94 2.07 2.08 2.01 -11.42%
Adjusted Per Share Value based on latest NOSH - 20,977
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 44.98 46.05 39.08 32.22 30.73 23.81 18.74 15.70%
EPS -4.83 2.10 -1.20 -2.54 -0.07 0.52 -1.60 20.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 78.0056 0.827 0.9193 0.8011 0.863 0.8583 0.8301 113.14%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.18 0.34 0.56 2.13 1.16 1.70 1.80 -
P/RPS 210.96 0.61 1.19 2.73 1.57 2.95 3.97 93.83%
P/EPS -1,966.67 13.39 -38.62 -34.69 -682.35 136.00 -46.39 86.67%
EY -0.05 7.47 -2.59 -2.88 -0.15 0.74 -2.16 -46.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.34 0.50 1.10 0.56 0.82 0.90 5.19%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 29/05/07 30/05/06 30/05/05 26/05/04 27/05/03 24/05/02 24/05/01 -
Price 1.35 0.29 0.50 1.49 1.20 1.70 1.55 -
P/RPS 241.36 0.52 1.06 1.91 1.63 2.95 3.42 103.21%
P/EPS -2,250.00 11.42 -34.48 -24.27 -705.88 136.00 -39.95 95.72%
EY -0.04 8.76 -2.90 -4.12 -0.14 0.74 -2.50 -49.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 0.29 0.45 0.77 0.58 0.82 0.77 10.34%

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