[RALCO] YoY Quarter Result on 30-Jun-2003 [#2]

Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 2436.11%
YoY- 871.56%
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 27,858 15,276 14,953 18,249 13,104 11,369 10,213 18.19%
PBT 1,373 -478 -1,835 1,181 -81 -461 -260 -
Tax -473 115 449 -340 81 461 260 -
NP 900 -363 -1,386 841 0 0 0 -
-
NP to SH 887 -375 -1,386 841 -109 -490 -247 -
-
Tax Rate 34.45% - - 28.79% - - - -
Total Cost 26,958 15,639 16,339 17,408 13,104 11,369 10,213 17.55%
-
Net Worth 46,662 46,348 39,210 41,525 43,599 41,670 44,585 0.76%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 46,662 46,348 39,210 41,525 43,599 41,670 44,585 0.76%
NOSH 42,037 42,134 20,968 20,972 20,961 20,940 20,932 12.31%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 3.23% -2.38% -9.27% 4.61% 0.00% 0.00% 0.00% -
ROE 1.90% -0.81% -3.53% 2.03% -0.25% -1.18% -0.55% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 66.27 36.26 71.31 87.01 62.51 54.29 48.79 5.23%
EPS 2.11 -0.89 -6.61 4.01 -0.52 -2.34 -1.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.10 1.87 1.98 2.08 1.99 2.13 -10.28%
Adjusted Per Share Value based on latest NOSH - 20,972
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 54.84 30.07 29.44 35.93 25.80 22.38 20.11 18.19%
EPS 1.75 -0.74 -2.73 1.66 -0.21 -0.96 -0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9186 0.9124 0.7719 0.8175 0.8583 0.8203 0.8777 0.76%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.55 0.51 1.39 1.21 1.66 1.39 2.35 -
P/RPS 0.83 1.41 1.95 1.39 2.66 2.56 4.82 -25.40%
P/EPS 26.07 -57.30 -21.03 30.17 -319.23 -59.40 -199.15 -
EY 3.84 -1.75 -4.76 3.31 -0.31 -1.68 -0.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.46 0.74 0.61 0.80 0.70 1.10 -12.30%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 25/08/05 26/08/04 28/08/03 27/08/02 28/08/01 29/08/00 -
Price 0.30 0.58 1.45 1.68 1.61 1.54 2.35 -
P/RPS 0.45 1.60 2.03 1.93 2.58 2.84 4.82 -32.63%
P/EPS 14.22 -65.17 -21.94 41.90 -309.62 -65.81 -199.15 -
EY 7.03 -1.53 -4.56 2.39 -0.32 -1.52 -0.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.53 0.78 0.85 0.77 0.77 1.10 -20.86%

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