[RALCO] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[RALCO] RALCO CORPORATION BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 60.08%
YoY- -165.96%
Quarter Report
Latest QR
Upcoming QR
RALCO's Result
RALCO's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 73,426 50,412 24,600 92,379 68,458 46,607 22,070 122.69%
PBT 579 1,073 281 -1,617 -1,894 -550 -130 -
Tax -180 0 0 617 -611 -458 -239 -17.20%
NP 399 1,073 281 -1,000 -2,505 -1,008 -369 -
-
NP to SH 399 1,073 281 -1,000 -2,505 -1,008 -369 -
-
Tax Rate 31.09% 0.00% 0.00% - - - - -
Total Cost 73,027 49,339 24,319 93,379 70,963 47,615 22,439 119.45%
-
Net Worth 35,700 0 0 33,466 32,297 33,862 34,894 1.53%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 35,700 0 0 33,466 32,297 33,862 34,894 1.53%
NOSH 42,000 42,062 39,218 39,840 39,386 39,375 40,108 3.11%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 0.54% 2.13% 1.14% -1.08% -3.66% -2.16% -1.67% -
ROE 1.12% 0.00% 0.00% -2.99% -7.76% -2.98% -1.06% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 174.82 119.85 62.73 231.87 173.81 118.37 55.03 115.95%
EPS 0.95 2.56 0.71 -2.38 -6.36 -2.56 -0.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.00 0.00 0.84 0.82 0.86 0.87 -1.53%
Adjusted Per Share Value based on latest NOSH - 39,814
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 144.55 99.24 48.43 181.86 134.77 91.75 43.45 122.69%
EPS 0.79 2.11 0.55 -1.97 -4.93 -1.98 -0.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7028 0.00 0.00 0.6588 0.6358 0.6666 0.6869 1.53%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.45 0.50 0.45 0.50 0.53 0.52 0.49 -
P/RPS 0.26 0.42 0.72 0.22 0.30 0.44 0.89 -55.93%
P/EPS 47.37 19.60 62.81 -19.92 -8.33 -20.31 -53.26 -
EY 2.11 5.10 1.59 -5.02 -12.00 -4.92 -1.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.00 0.00 0.60 0.65 0.60 0.56 -3.60%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 30/08/13 07/06/13 28/02/13 26/11/12 28/08/12 23/05/12 -
Price 0.45 0.41 0.53 0.52 0.54 0.53 0.46 -
P/RPS 0.26 0.34 0.84 0.22 0.31 0.45 0.84 -54.20%
P/EPS 47.37 16.07 73.97 -20.72 -8.49 -20.70 -50.00 -
EY 2.11 6.22 1.35 -4.83 -11.78 -4.83 -2.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.00 0.00 0.62 0.66 0.62 0.53 0.00%

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