[RALCO] YoY Quarter Result on 30-Sep-2007 [#3]

Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 386.78%
YoY- 213.32%
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 23,817 22,716 29,467 26,320 28,609 16,688 22,828 0.70%
PBT 331 1,026 339 2,024 1,040 -534 -1,487 -
Tax -14 -16 0 -72 -388 1 355 -
NP 317 1,010 339 1,952 652 -533 -1,132 -
-
NP to SH 171 1,032 339 1,952 623 -549 -1,132 -
-
Tax Rate 4.23% 1.56% 0.00% 3.56% 37.31% - - -
Total Cost 23,500 21,706 29,128 24,368 27,957 17,221 23,960 -0.32%
-
Net Worth 35,828 33,425 28,877 3,864,959 47,566 45,680 38,152 -1.04%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 35,828 33,425 28,877 3,864,959 47,566 45,680 38,152 -1.04%
NOSH 40,714 41,781 41,851 3,903,999 42,094 41,908 20,962 11.69%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 1.33% 4.45% 1.15% 7.42% 2.28% -3.19% -4.96% -
ROE 0.48% 3.09% 1.17% 0.05% 1.31% -1.20% -2.97% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 58.50 54.37 70.41 0.67 67.96 39.82 108.90 -9.83%
EPS 0.42 2.47 0.81 0.05 1.48 -1.31 -5.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.80 0.69 0.99 1.13 1.09 1.82 -11.40%
Adjusted Per Share Value based on latest NOSH - 3,903,999
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 46.89 44.72 58.01 51.81 56.32 32.85 44.94 0.71%
EPS 0.34 2.03 0.67 3.84 1.23 -1.08 -2.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7053 0.658 0.5685 76.0864 0.9364 0.8993 0.7511 -1.04%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.80 0.89 0.70 1.34 0.55 0.45 0.85 -
P/RPS 1.37 1.64 0.99 198.76 0.81 1.13 0.78 9.83%
P/EPS 190.48 36.03 86.42 2,680.00 37.16 -34.35 -15.74 -
EY 0.53 2.78 1.16 0.04 2.69 -2.91 -6.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.11 1.01 1.35 0.49 0.41 0.47 11.63%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 18/11/10 10/11/09 25/11/08 30/11/07 28/11/06 28/11/05 30/11/04 -
Price 0.70 0.86 0.56 1.18 0.37 0.50 0.87 -
P/RPS 1.20 1.58 0.80 175.03 0.54 1.26 0.80 6.98%
P/EPS 166.67 34.82 69.14 2,360.00 25.00 -38.17 -16.11 -
EY 0.60 2.87 1.45 0.04 4.00 -2.62 -6.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.08 0.81 1.19 0.33 0.46 0.48 8.88%

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