[RALCO] YoY Quarter Result on 31-Dec-2010 [#4]

Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -396.49%
YoY- -132.58%
Quarter Report
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 25,475 24,688 27,522 24,508 24,847 24,182 26,158 -0.43%
PBT 391 277 -1,038 41 2,414 1,941 -13,406 -
Tax -249 1,228 1,156 -506 -835 0 2,275 -
NP 142 1,505 118 -465 1,579 1,941 -11,131 -
-
NP to SH 142 1,505 118 -507 1,556 1,941 -10,679 -
-
Tax Rate 63.68% -443.32% - 1,234.15% 34.59% 0.00% - -
Total Cost 25,333 23,183 27,404 24,973 23,268 22,241 37,289 -6.23%
-
Net Worth 35,500 33,444 35,199 33,858 35,135 31,022 2,808,181 -51.70%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 35,500 33,444 35,199 33,858 35,135 31,022 2,808,181 -51.70%
NOSH 41,764 39,814 39,999 40,307 41,827 41,922 3,955,185 -53.12%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 0.56% 6.10% 0.43% -1.90% 6.35% 8.03% -42.55% -
ROE 0.40% 4.50% 0.34% -1.50% 4.43% 6.26% -0.38% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 61.00 62.01 68.81 60.80 59.40 57.68 0.66 112.48%
EPS 0.34 3.78 0.30 -1.25 3.72 4.63 -0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.84 0.88 0.84 0.84 0.74 0.71 3.04%
Adjusted Per Share Value based on latest NOSH - 40,307
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 50.15 48.60 54.18 48.25 48.91 47.61 51.50 -0.44%
EPS 0.28 2.96 0.23 -1.00 3.06 3.82 -21.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6989 0.6584 0.693 0.6665 0.6917 0.6107 55.2824 -51.70%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.45 0.50 0.55 0.76 0.93 0.72 1.04 -
P/RPS 0.74 0.81 0.80 1.25 1.57 1.25 157.25 -59.03%
P/EPS 132.35 13.23 186.44 -60.42 25.00 15.55 -385.19 -
EY 0.76 7.56 0.54 -1.66 4.00 6.43 -0.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.60 0.63 0.90 1.11 0.97 1.46 -15.52%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 28/02/13 29/02/12 25/02/11 22/02/10 23/02/09 24/04/08 -
Price 0.60 0.52 0.50 0.86 0.99 0.50 0.80 -
P/RPS 0.98 0.84 0.73 1.41 1.67 0.87 120.96 -55.15%
P/EPS 176.47 13.76 169.49 -68.37 26.61 10.80 -296.30 -
EY 0.57 7.27 0.59 -1.46 3.76 9.26 -0.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.62 0.57 1.02 1.18 0.68 1.13 -7.44%

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