[RALCO] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[RALCO] RALCO CORPORATION BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 158.77%
YoY- 177.02%
Quarter Report
Latest QR
Upcoming QR
RALCO's Result
RALCO's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 24,626 22,756 28,853 25,925 21,753 24,573 25,475 -2.24%
PBT 688 796 855 461 -724 -124 391 45.90%
Tax -8 -19 11 -22 -23 -22 -249 -89.95%
NP 680 777 866 439 -747 -146 142 184.92%
-
NP to SH 680 777 866 439 -747 -146 142 184.92%
-
Tax Rate 1.16% 2.39% -1.29% 4.77% - - 63.68% -
Total Cost 23,946 21,979 27,987 25,486 22,500 24,719 25,333 -3.69%
-
Net Worth 37,358 36,959 36,153 35,457 34,832 35,039 35,500 3.46%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 37,358 36,959 36,153 35,457 34,832 35,039 35,500 3.46%
NOSH 41,975 41,999 42,038 42,211 41,966 41,714 41,764 0.33%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 2.76% 3.41% 3.00% 1.69% -3.43% -0.59% 0.56% -
ROE 1.82% 2.10% 2.40% 1.24% -2.14% -0.42% 0.40% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 58.67 54.18 68.63 61.42 51.83 58.91 61.00 -2.56%
EPS 1.62 1.85 2.06 1.04 -1.78 -0.35 0.34 183.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.88 0.86 0.84 0.83 0.84 0.85 3.12%
Adjusted Per Share Value based on latest NOSH - 42,211
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 48.48 44.80 56.80 51.04 42.82 48.37 50.15 -2.23%
EPS 1.34 1.53 1.70 0.86 -1.47 -0.29 0.28 184.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7354 0.7276 0.7117 0.698 0.6857 0.6898 0.6989 3.46%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.70 0.78 0.75 0.69 0.735 0.60 0.45 -
P/RPS 1.19 1.44 1.09 1.12 1.42 1.02 0.74 37.37%
P/EPS 43.21 42.16 36.41 66.35 -41.29 -171.43 132.35 -52.68%
EY 2.31 2.37 2.75 1.51 -2.42 -0.58 0.76 110.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.89 0.87 0.82 0.89 0.71 0.53 30.58%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 21/05/15 27/02/15 28/11/14 25/08/14 23/05/14 26/02/14 -
Price 0.70 0.70 0.68 0.72 0.65 0.57 0.60 -
P/RPS 1.19 1.29 0.99 1.17 1.25 0.97 0.98 13.85%
P/EPS 43.21 37.84 33.01 69.23 -36.52 -162.86 176.47 -60.96%
EY 2.31 2.64 3.03 1.44 -2.74 -0.61 0.57 154.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.80 0.79 0.86 0.78 0.68 0.71 7.39%

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