[RALCO] YoY Annual (Unaudited) Result on 31-Dec-2004 [#4]

Stock
[RALCO] RALCO CORPORATION BHD
Announcement Date
20-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
YoY- -1812.0%
Quarter Report
Latest QR
Upcoming QR
RALCO's Result
RALCO's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 103,927 72,792 72,877 72,877 68,312 52,595 43,555 14.58%
PBT -2,150 -4,028 -6,724 -6,724 1,819 6,582 528 -
Tax -2,134 1,222 1,484 1,484 -724 -140 -140 72.37%
NP -4,284 -2,806 -5,240 -5,240 1,095 6,442 388 -
-
NP to SH -3,684 -2,618 -5,240 -5,240 1,095 6,442 388 -
-
Tax Rate - - - - 39.80% 2.13% 26.52% -
Total Cost 108,211 75,598 78,117 78,117 67,217 46,153 43,167 18.56%
-
Net Worth 41,537 44,874 47,780 47,780 41,973 41,294 43,649 0.11%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 41,537 44,874 47,780 47,780 41,973 41,294 43,649 0.11%
NOSH 41,957 41,939 41,912 41,912 20,986 21,176 21,086 14.64%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin -4.12% -3.85% -7.19% -7.19% 1.60% 12.25% 0.89% -
ROE -8.87% -5.83% -10.97% -10.97% 2.61% 15.60% 0.89% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 247.70 173.57 173.88 173.88 325.50 248.37 206.55 -0.05%
EPS -0.09 -6.24 -16.12 -16.12 3.48 30.70 1.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 1.07 1.14 1.14 2.00 1.95 2.07 -12.67%
Adjusted Per Share Value based on latest NOSH - 32,522
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 204.59 143.30 143.47 143.47 134.48 103.54 85.74 14.58%
EPS -7.25 -5.15 -10.32 -10.32 2.16 12.68 0.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8177 0.8834 0.9406 0.9406 0.8263 0.8129 0.8593 0.11%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.19 0.48 0.86 0.86 2.05 1.18 1.45 -
P/RPS 0.48 0.28 0.49 0.49 0.63 0.48 0.70 0.00%
P/EPS -13.55 -7.69 -6.88 -6.88 39.29 3.88 78.80 -
EY -7.38 -13.00 -14.54 -14.54 2.55 25.78 1.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.45 0.75 0.75 1.03 0.61 0.70 14.48%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 26/02/07 26/04/06 28/11/05 28/11/05 27/02/04 27/05/03 26/02/02 -
Price 1.44 0.46 0.50 0.50 2.14 1.20 1.60 -
P/RPS 0.58 0.27 0.29 0.29 0.66 0.48 0.77 3.85%
P/EPS -16.40 -7.37 -4.00 -4.00 41.02 3.94 86.96 -
EY -6.10 -13.57 -25.00 -25.00 2.44 25.35 1.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 0.43 0.44 0.44 1.07 0.62 0.77 18.50%

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