[RALCO] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[RALCO] RALCO CORPORATION BHD
Announcement Date
18-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -24.56%
YoY- -46.86%
Quarter Report
Latest QR
Upcoming QR
RALCO's Result
RALCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 106,004 101,848 100,392 101,178 104,134 104,244 86,887 14.21%
PBT 5,726 12,028 2,237 2,928 3,730 6,568 5,619 1.26%
Tax -1,500 -1,476 -1,053 -729 -1,066 -2,076 -1,322 8.81%
NP 4,226 10,552 1,184 2,198 2,664 4,492 4,297 -1.10%
-
NP to SH 4,226 10,552 964 1,961 2,600 4,564 4,324 -1.52%
-
Tax Rate 26.20% 12.27% 47.07% 24.90% 28.58% 31.61% 23.53% -
Total Cost 101,778 91,296 99,208 98,980 101,470 99,752 82,590 14.98%
-
Net Worth 36,222 36,594 33,850 35,562 35,862 35,297 35,161 2.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 36,222 36,594 33,850 35,562 35,862 35,297 35,161 2.00%
NOSH 40,247 40,213 40,297 40,412 40,752 41,043 41,858 -2.58%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 3.99% 10.36% 1.18% 2.17% 2.56% 4.31% 4.95% -
ROE 11.67% 28.84% 2.85% 5.52% 7.25% 12.93% 12.30% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 263.38 253.27 249.12 250.37 255.53 253.99 207.57 17.25%
EPS 10.50 26.24 2.39 4.85 6.38 11.12 10.33 1.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.91 0.84 0.88 0.88 0.86 0.84 4.72%
Adjusted Per Share Value based on latest NOSH - 40,714
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 208.68 200.50 197.63 199.18 205.00 205.22 171.05 14.21%
EPS 8.32 20.77 1.90 3.86 5.12 8.98 8.51 -1.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7131 0.7204 0.6664 0.7001 0.706 0.6949 0.6922 2.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.70 0.88 0.76 0.80 1.10 0.93 0.93 -
P/RPS 0.27 0.35 0.31 0.32 0.43 0.37 0.45 -28.92%
P/EPS 6.67 3.35 31.77 16.48 17.24 8.36 9.00 -18.15%
EY 15.00 29.82 3.15 6.07 5.80 11.96 11.11 22.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.97 0.90 0.91 1.25 1.08 1.11 -21.01%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 29/07/11 26/04/11 25/02/11 18/11/10 26/08/10 27/05/10 22/02/10 -
Price 0.69 0.76 0.86 0.70 0.90 0.90 0.99 -
P/RPS 0.26 0.30 0.35 0.28 0.35 0.35 0.48 -33.62%
P/EPS 6.57 2.90 35.95 14.42 14.11 8.09 9.58 -22.28%
EY 15.22 34.53 2.78 6.93 7.09 12.36 10.43 28.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.84 1.02 0.80 1.02 1.05 1.18 -24.82%

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