[RALCO] YoY TTM 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- 17.1%
YoY- -531.39%
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 100,731 86,222 113,094 97,395 100,833 70,547 69,809 6.29%
PBT 4,610 5,146 -14,198 -6,521 1,515 -3,554 -4,750 -
Tax -1,382 -487 2,275 -1,218 -186 614 869 -
NP 3,228 4,659 -11,923 -7,739 1,329 -2,940 -3,881 -
-
NP to SH 3,027 4,710 -11,471 -6,445 1,494 -2,968 -3,881 -
-
Tax Rate 29.98% 9.46% - - 12.28% - - -
Total Cost 97,503 81,563 125,017 105,134 99,504 73,487 73,690 4.77%
-
Net Worth 35,828 33,425 28,877 0 42,094 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 0 42,094 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 3.20% 5.40% -10.54% -7.95% 1.32% -4.17% -5.56% -
ROE 8.45% 14.09% -39.72% 0.00% 3.55% -6.50% -10.17% -
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 247.41 206.36 270.22 2.49 239.54 168.34 333.01 -4.82%
EPS 7.43 11.27 -27.41 -0.17 3.55 -7.08 -18.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.80 0.69 0.00 1.00 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 198.30 169.74 222.64 191.73 198.50 138.88 137.43 6.29%
EPS 5.96 9.27 -22.58 -12.69 2.94 -5.84 -7.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7053 0.658 0.5685 0.00 0.8287 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 0.32 0.43 0.26 53.71 0.23 0.27 0.26 3.51%
P/EPS 10.76 7.89 -2.55 -811.69 15.50 -6.35 -4.59 -
EY 9.29 12.67 -39.16 -0.12 6.45 -15.74 -21.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.11 1.01 0.00 0.55 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 0.28 0.42 0.21 47.30 0.15 0.30 0.26 1.24%
P/EPS 9.42 7.63 -2.04 -714.77 10.43 -7.06 -4.70 -
EY 10.62 13.11 -48.94 -0.14 9.59 -14.16 -21.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.08 0.81 0.00 0.37 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