[RALCO] YoY Quarter Result on 31-Dec-2002 [#4]

Announcement Date
29-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 3456.4%
YoY- 505.64%
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 20,974 18,729 15,661 14,924 11,539 9,362 12,094 -0.58%
PBT -2,220 -1,746 228 6,171 1,065 -1,520 340 -
Tax 903 312 -303 -54 -55 1,520 -142 -
NP -1,317 -1,434 -75 6,117 1,010 0 198 -
-
NP to SH -1,083 -1,434 -75 6,117 1,010 -589 198 -
-
Tax Rate - - 132.89% 0.88% 5.16% - 41.76% -
Total Cost 22,291 20,163 15,736 8,807 10,529 9,362 11,896 -0.66%
-
Net Worth 44,915 36,425 42,999 43,423 43,465 42,999 44,865 -0.00%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 44,915 36,425 42,999 43,423 43,465 42,999 44,865 -0.00%
NOSH 41,976 32,522 21,499 20,977 20,997 20,975 21,063 -0.73%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin -6.28% -7.66% -0.48% 40.99% 8.75% 0.00% 1.64% -
ROE -2.41% -3.94% -0.17% 14.09% 2.32% -1.37% 0.44% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 49.97 57.59 72.84 71.14 54.95 44.63 57.42 0.14%
EPS -2.58 -4.41 -0.24 29.16 4.81 -2.81 0.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.12 2.00 2.07 2.07 2.05 2.13 0.73%
Adjusted Per Share Value based on latest NOSH - 20,977
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 41.29 36.87 30.83 29.38 22.72 18.43 23.81 -0.58%
EPS -2.13 -2.82 -0.15 12.04 1.99 -1.16 0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8842 0.7171 0.8465 0.8548 0.8557 0.8465 0.8832 -0.00%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.48 0.86 2.05 1.18 1.45 1.80 0.00 -
P/RPS 0.96 1.49 2.81 1.66 2.64 4.03 0.00 -100.00%
P/EPS -18.60 -19.50 -587.67 4.05 30.15 -64.10 0.00 -100.00%
EY -5.38 -5.13 -0.17 24.71 3.32 -1.56 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.77 1.03 0.57 0.70 0.88 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 26/04/06 20/04/05 27/02/04 29/04/03 26/02/02 27/02/01 20/04/00 -
Price 0.46 0.62 2.14 1.01 1.60 1.70 3.00 -
P/RPS 0.92 1.08 2.94 1.42 2.91 3.81 5.23 1.86%
P/EPS -17.83 -14.06 -613.47 3.46 33.26 -60.54 319.15 -
EY -5.61 -7.11 -0.16 28.87 3.01 -1.65 0.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.55 1.07 0.49 0.77 0.83 1.41 1.27%

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