[RALCO] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[RALCO] RALCO CORPORATION BHD
Announcement Date
10-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 17.25%
YoY- 141.06%
Quarter Report
Latest QR
Upcoming QR
RALCO's Result
RALCO's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 95,980 105,050 100,731 86,222 113,094 97,395 100,833 -0.81%
PBT -2,932 2,760 4,610 5,146 -14,198 -6,521 1,515 -
Tax 545 -1,637 -1,382 -487 2,275 -1,218 -186 -
NP -2,387 1,123 3,228 4,659 -11,923 -7,739 1,329 -
-
NP to SH -2,387 1,081 3,027 4,710 -11,471 -6,445 1,494 -
-
Tax Rate - 59.31% 29.98% 9.46% - - 12.28% -
Total Cost 98,367 103,927 97,503 81,563 125,017 105,134 99,504 -0.19%
-
Net Worth 32,303 35,348 35,828 33,425 28,877 0 42,094 -4.31%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 32,303 35,348 35,828 33,425 28,877 0 42,094 -4.31%
NOSH 39,394 40,168 40,714 41,781 41,851 3,903,999 42,094 -1.09%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -2.49% 1.07% 3.20% 5.40% -10.54% -7.95% 1.32% -
ROE -7.39% 3.06% 8.45% 14.09% -39.72% 0.00% 3.55% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 243.64 261.52 247.41 206.36 270.22 2.49 239.54 0.28%
EPS -6.06 2.69 7.43 11.27 -27.41 -0.17 3.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.88 0.88 0.80 0.69 0.00 1.00 -3.25%
Adjusted Per Share Value based on latest NOSH - 41,781
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 188.95 206.80 198.30 169.74 222.64 191.73 198.50 -0.81%
EPS -4.70 2.13 5.96 9.27 -22.58 -12.69 2.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6359 0.6959 0.7053 0.658 0.5685 0.00 0.8287 -4.31%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.53 0.48 0.80 0.89 0.70 1.34 0.55 -
P/RPS 0.22 0.18 0.32 0.43 0.26 53.71 0.23 -0.73%
P/EPS -8.75 17.84 10.76 7.89 -2.55 -811.69 15.50 -
EY -11.43 5.61 9.29 12.67 -39.16 -0.12 6.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.55 0.91 1.11 1.01 0.00 0.55 2.82%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 29/11/11 18/11/10 10/11/09 25/11/08 30/11/07 28/11/06 -
Price 0.54 0.50 0.70 0.86 0.56 1.18 0.37 -
P/RPS 0.22 0.19 0.28 0.42 0.21 47.30 0.15 6.58%
P/EPS -8.91 18.58 9.42 7.63 -2.04 -714.77 10.43 -
EY -11.22 5.38 10.62 13.11 -48.94 -0.14 9.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.57 0.80 1.08 0.81 0.00 0.37 10.11%

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