[RALCO] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[RALCO] RALCO CORPORATION BHD
Announcement Date
07-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 128.1%
YoY- 176.15%
Quarter Report
Latest QR
Upcoming QR
RALCO's Result
RALCO's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 98,901 73,426 50,412 24,600 92,379 68,458 46,607 64.90%
PBT 969 579 1,073 281 -1,617 -1,894 -550 -
Tax -562 -180 0 0 617 -611 -458 14.57%
NP 407 399 1,073 281 -1,000 -2,505 -1,008 -
-
NP to SH 407 399 1,073 281 -1,000 -2,505 -1,008 -
-
Tax Rate 58.00% 31.09% 0.00% 0.00% - - - -
Total Cost 98,494 73,027 49,339 24,319 93,379 70,963 47,615 62.13%
-
Net Worth 35,664 35,700 0 0 33,466 32,297 33,862 3.50%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 35,664 35,700 0 0 33,466 32,297 33,862 3.50%
NOSH 41,958 42,000 42,062 39,218 39,840 39,386 39,375 4.31%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.41% 0.54% 2.13% 1.14% -1.08% -3.66% -2.16% -
ROE 1.14% 1.12% 0.00% 0.00% -2.99% -7.76% -2.98% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 235.71 174.82 119.85 62.73 231.87 173.81 118.37 58.08%
EPS 0.97 0.95 2.56 0.71 -2.38 -6.36 -2.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.85 0.00 0.00 0.84 0.82 0.86 -0.77%
Adjusted Per Share Value based on latest NOSH - 39,218
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 194.70 144.55 99.24 48.43 181.86 134.77 91.75 64.90%
EPS 0.80 0.79 2.11 0.55 -1.97 -4.93 -1.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7021 0.7028 0.00 0.00 0.6588 0.6358 0.6666 3.50%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.45 0.45 0.50 0.45 0.50 0.53 0.52 -
P/RPS 0.19 0.26 0.42 0.72 0.22 0.30 0.44 -42.78%
P/EPS 46.39 47.37 19.60 62.81 -19.92 -8.33 -20.31 -
EY 2.16 2.11 5.10 1.59 -5.02 -12.00 -4.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.53 0.00 0.00 0.60 0.65 0.60 -7.91%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 27/11/13 30/08/13 07/06/13 28/02/13 26/11/12 28/08/12 -
Price 0.60 0.45 0.41 0.53 0.52 0.54 0.53 -
P/RPS 0.25 0.26 0.34 0.84 0.22 0.31 0.45 -32.34%
P/EPS 61.86 47.37 16.07 73.97 -20.72 -8.49 -20.70 -
EY 1.62 2.11 6.22 1.35 -4.83 -11.78 -4.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.53 0.00 0.00 0.62 0.66 0.62 9.43%

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