[RALCO] YoY Quarter Result on 30-Sep-2003 [#3]

Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -56.6%
YoY- 112.21%
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 28,609 16,688 22,828 18,794 14,083 11,637 11,417 16.53%
PBT 1,040 -534 -1,487 395 194 707 -1,086 -
Tax -388 1 355 -30 -22 -25 1,086 -
NP 652 -533 -1,132 365 172 682 0 -
-
NP to SH 623 -549 -1,132 365 172 682 -1,081 -
-
Tax Rate 37.31% - - 7.59% 11.34% 3.54% - -
Total Cost 27,957 17,221 23,960 18,429 13,911 10,955 11,417 16.08%
-
Net Worth 47,566 45,680 38,152 41,954 43,839 42,388 43,659 1.43%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 47,566 45,680 38,152 41,954 43,839 42,388 43,659 1.43%
NOSH 42,094 41,908 20,962 20,977 20,975 20,984 20,990 12.29%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 2.28% -3.19% -4.96% 1.94% 1.22% 5.86% 0.00% -
ROE 1.31% -1.20% -2.97% 0.87% 0.39% 1.61% -2.48% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 67.96 39.82 108.90 89.59 67.14 55.45 54.39 3.78%
EPS 1.48 -1.31 -5.40 1.74 0.82 3.25 -5.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.09 1.82 2.00 2.09 2.02 2.08 -9.66%
Adjusted Per Share Value based on latest NOSH - 20,977
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 56.32 32.85 44.94 37.00 27.72 22.91 22.48 16.53%
EPS 1.23 -1.08 -2.23 0.72 0.34 1.34 -2.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9364 0.8993 0.7511 0.8259 0.863 0.8345 0.8595 1.43%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.55 0.45 0.85 1.63 1.02 1.30 1.97 -
P/RPS 0.81 1.13 0.78 1.82 1.52 2.34 3.62 -22.07%
P/EPS 37.16 -34.35 -15.74 93.68 124.39 40.00 -38.25 -
EY 2.69 -2.91 -6.35 1.07 0.80 2.50 -2.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.41 0.47 0.82 0.49 0.64 0.95 -10.44%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 28/11/06 28/11/05 30/11/04 27/11/03 28/11/02 27/11/01 29/11/00 -
Price 0.37 0.50 0.87 1.80 1.50 1.58 2.10 -
P/RPS 0.54 1.26 0.80 2.01 2.23 2.85 3.86 -27.93%
P/EPS 25.00 -38.17 -16.11 103.45 182.93 48.62 -40.78 -
EY 4.00 -2.62 -6.21 0.97 0.55 2.06 -2.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.46 0.48 0.90 0.72 0.78 1.01 -17.00%

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