[RALCO] YoY TTM Result on 30-Jun-2018 [#2]

Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -23.89%
YoY- -191.09%
Quarter Report
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 59,043 49,718 62,157 77,329 89,952 92,372 102,160 -8.72%
PBT 3,736 -3,793 -9,104 -9,230 -3,149 991 2,800 4.91%
Tax -379 1,752 -87 52 -4 62 -38 46.66%
NP 3,357 -2,041 -9,191 -9,178 -3,153 1,053 2,762 3.30%
-
NP to SH 3,357 -2,041 -9,191 -9,178 -3,153 1,053 2,762 3.30%
-
Tax Rate 10.14% - - - - -6.26% 1.36% -
Total Cost 55,686 51,759 71,348 86,507 93,105 91,319 99,398 -9.19%
-
Net Worth 43,177 35,557 42,946 26,028 35,296 33,733 37,358 2.43%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 43,177 35,557 42,946 26,028 35,296 33,733 37,358 2.43%
NOSH 50,797 46,179 46,179 41,981 42,019 36,666 41,975 3.22%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 5.69% -4.11% -14.79% -11.87% -3.51% 1.14% 2.70% -
ROE 7.77% -5.74% -21.40% -35.26% -8.93% 3.12% 7.39% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 116.23 107.66 134.60 184.20 214.07 251.92 243.38 -11.57%
EPS 6.61 -4.42 -19.90 -21.86 -7.50 2.87 6.58 0.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.77 0.93 0.62 0.84 0.92 0.89 -0.76%
Adjusted Per Share Value based on latest NOSH - 41,981
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 116.23 97.88 122.36 152.23 177.08 181.85 201.11 -8.72%
EPS 6.61 -4.02 -18.09 -18.07 -6.21 2.07 5.44 3.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.70 0.8455 0.5124 0.6948 0.6641 0.7354 2.44%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.03 0.32 0.235 0.42 0.75 0.84 0.70 -
P/RPS 0.89 0.30 0.17 0.23 0.35 0.33 0.29 20.52%
P/EPS 15.59 -7.24 -1.18 -1.92 -10.00 29.25 10.64 6.56%
EY 6.42 -13.81 -84.69 -52.05 -10.00 3.42 9.40 -6.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 0.42 0.25 0.68 0.89 0.91 0.79 7.35%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 25/08/21 24/08/20 28/08/19 29/08/18 29/08/17 24/08/16 26/08/15 -
Price 1.06 0.325 0.215 0.38 0.58 0.74 0.70 -
P/RPS 0.91 0.30 0.16 0.21 0.27 0.29 0.29 20.97%
P/EPS 16.04 -7.35 -1.08 -1.74 -7.73 25.77 10.64 7.07%
EY 6.23 -13.60 -92.57 -57.53 -12.94 3.88 9.40 -6.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.42 0.23 0.61 0.69 0.80 0.79 7.94%

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