[RALCO] YoY TTM Result on 31-Mar-2021 [#1]

Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 866.67%
YoY- 193.62%
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 58,933 59,890 46,458 55,655 54,359 65,910 83,415 -5.62%
PBT -2,764 -395 88 1,617 -3,115 -10,653 -7,460 -15.23%
Tax -436 -162 -291 -341 1,752 -88 52 -
NP -3,200 -557 -203 1,276 -1,363 -10,741 -7,408 -13.04%
-
NP to SH -3,200 -557 -203 1,276 -1,363 -10,741 -7,408 -13.04%
-
Tax Rate - - 330.68% 21.09% - - - -
Total Cost 62,133 60,447 46,661 54,379 55,722 76,651 90,823 -6.12%
-
Net Worth 42,669 41,653 42,161 42,161 36,943 43,870 28,547 6.92%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 42,669 41,653 42,161 42,161 36,943 43,870 28,547 6.92%
NOSH 50,797 50,797 50,797 50,797 46,179 46,179 41,981 3.22%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin -5.43% -0.93% -0.44% 2.29% -2.51% -16.30% -8.88% -
ROE -7.50% -1.34% -0.48% 3.03% -3.69% -24.48% -25.95% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 116.02 117.90 91.46 109.56 117.71 142.73 198.70 -8.56%
EPS -6.30 -1.10 -0.40 2.51 -2.95 -23.26 -17.65 -15.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.82 0.83 0.83 0.80 0.95 0.68 3.58%
Adjusted Per Share Value based on latest NOSH - 50,797
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 116.02 117.90 91.46 109.56 107.01 129.75 164.21 -5.62%
EPS -6.30 -1.10 -0.40 2.51 -2.68 -21.14 -14.58 -13.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.82 0.83 0.83 0.7273 0.8636 0.562 6.92%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.76 1.19 0.98 1.22 0.22 0.26 0.58 -
P/RPS 0.66 1.01 1.07 1.11 0.19 0.18 0.29 14.67%
P/EPS -12.06 -108.53 -245.23 48.57 -7.45 -1.12 -3.29 24.14%
EY -8.29 -0.92 -0.41 2.06 -13.42 -89.46 -30.42 -19.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.45 1.18 1.47 0.28 0.27 0.85 0.95%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 24/05/24 12/06/23 25/05/22 25/05/21 30/06/20 21/05/19 25/05/18 -
Price 0.78 0.88 0.90 1.23 0.32 0.235 0.50 -
P/RPS 0.67 0.75 0.98 1.12 0.27 0.16 0.25 17.83%
P/EPS -12.38 -80.25 -225.21 48.97 -10.84 -1.01 -2.83 27.85%
EY -8.08 -1.25 -0.44 2.04 -9.22 -98.98 -35.29 -21.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.07 1.08 1.48 0.40 0.25 0.74 3.87%

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