[RALCO] YoY Cumulative Quarter Result on 31-Mar-2007 [#1]

Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 33.47%
YoY- -329.71%
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 26,061 21,473 29,979 22,849 23,392 19,854 16,367 8.05%
PBT 1,642 1,317 -509 -1,651 1,322 -796 -1,656 -
Tax -519 -456 0 -51 -228 186 368 -
NP 1,123 861 -509 -1,702 1,094 -610 -1,288 -
-
NP to SH 1,141 870 -509 -2,451 1,067 -610 -1,288 -
-
Tax Rate 31.61% 34.62% - - 17.25% - - -
Total Cost 24,938 20,612 30,488 24,551 22,298 20,464 17,655 5.92%
-
Net Worth 35,297 31,942 3,563,000 3,962,450 42,007 46,696 40,695 -2.34%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 35,297 31,942 3,563,000 3,962,450 42,007 46,696 40,695 -2.34%
NOSH 41,043 42,028 5,090,000 4,085,000 42,007 42,068 20,977 11.83%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 4.31% 4.01% -1.70% -7.45% 4.68% -3.07% -7.87% -
ROE 3.23% 2.72% -0.01% -0.06% 2.54% -1.31% -3.16% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 63.50 51.09 0.59 0.56 55.68 47.19 78.02 -3.37%
EPS 2.78 2.07 -0.01 -0.06 0.03 -1.45 -6.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.76 0.70 0.97 1.00 1.11 1.94 -12.67%
Adjusted Per Share Value based on latest NOSH - 4,085,000
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 51.30 42.27 59.02 44.98 46.05 39.08 32.22 8.05%
EPS 2.25 1.71 -1.00 -4.83 2.10 -1.20 -2.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6949 0.6288 70.1419 78.0056 0.827 0.9193 0.8011 -2.34%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.93 0.55 0.89 1.18 0.34 0.56 2.13 -
P/RPS 1.46 1.08 151.11 210.96 0.61 1.19 2.73 -9.90%
P/EPS 33.45 26.57 -8,900.00 -1,966.67 13.39 -38.62 -34.69 -
EY 2.99 3.76 -0.01 -0.05 7.47 -2.59 -2.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.72 1.27 1.22 0.34 0.50 1.10 -0.30%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/05/10 24/04/09 29/05/08 29/05/07 30/05/06 30/05/05 26/05/04 -
Price 0.90 0.75 0.80 1.35 0.29 0.50 1.49 -
P/RPS 1.42 1.47 135.83 241.36 0.52 1.06 1.91 -4.81%
P/EPS 32.37 36.23 -8,000.00 -2,250.00 11.42 -34.48 -24.27 -
EY 3.09 2.76 -0.01 -0.04 8.76 -2.90 -4.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.99 1.14 1.39 0.29 0.45 0.77 5.30%

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