[RALCO] YoY Cumulative Quarter Result on 31-Mar-2006 [#1]

Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 140.76%
YoY- 274.92%
Quarter Report
View:
Show?
Cumulative Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 21,473 29,979 22,849 23,392 19,854 16,367 15,608 5.45%
PBT 1,317 -509 -1,651 1,322 -796 -1,656 15 110.67%
Tax -456 0 -51 -228 186 368 -51 44.01%
NP 861 -509 -1,702 1,094 -610 -1,288 -36 -
-
NP to SH 870 -509 -2,451 1,067 -610 -1,288 -36 -
-
Tax Rate 34.62% - - 17.25% - - 340.00% -
Total Cost 20,612 30,488 24,551 22,298 20,464 17,655 15,644 4.69%
-
Net Worth 31,942 3,563,000 3,962,450 42,007 46,696 40,695 43,835 -5.13%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 31,942 3,563,000 3,962,450 42,007 46,696 40,695 43,835 -5.13%
NOSH 42,028 5,090,000 4,085,000 42,007 42,068 20,977 21,176 12.09%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 4.01% -1.70% -7.45% 4.68% -3.07% -7.87% -0.23% -
ROE 2.72% -0.01% -0.06% 2.54% -1.31% -3.16% -0.08% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 51.09 0.59 0.56 55.68 47.19 78.02 73.70 -5.91%
EPS 2.07 -0.01 -0.06 0.03 -1.45 -6.14 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.70 0.97 1.00 1.11 1.94 2.07 -15.36%
Adjusted Per Share Value based on latest NOSH - 42,007
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 42.27 59.02 44.98 46.05 39.08 32.22 30.73 5.45%
EPS 1.71 -1.00 -4.83 2.10 -1.20 -2.54 -0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6288 70.1419 78.0056 0.827 0.9193 0.8011 0.863 -5.13%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.55 0.89 1.18 0.34 0.56 2.13 1.16 -
P/RPS 1.08 151.11 210.96 0.61 1.19 2.73 1.57 -6.03%
P/EPS 26.57 -8,900.00 -1,966.67 13.39 -38.62 -34.69 -682.35 -
EY 3.76 -0.01 -0.05 7.47 -2.59 -2.88 -0.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 1.27 1.22 0.34 0.50 1.10 0.56 4.27%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 24/04/09 29/05/08 29/05/07 30/05/06 30/05/05 26/05/04 27/05/03 -
Price 0.75 0.80 1.35 0.29 0.50 1.49 1.20 -
P/RPS 1.47 135.83 241.36 0.52 1.06 1.91 1.63 -1.70%
P/EPS 36.23 -8,000.00 -2,250.00 11.42 -34.48 -24.27 -705.88 -
EY 2.76 -0.01 -0.04 8.76 -2.90 -4.12 -0.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.14 1.39 0.29 0.45 0.77 0.58 9.31%

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