[RALCO] YoY Annual (Unaudited) Result on 31-Dec-2009 [#4]

Stock
[RALCO] RALCO CORPORATION BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
YoY- 276.33%
Quarter Report
Latest QR
Upcoming QR
RALCO's Result
RALCO's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 92,379 105,860 100,392 86,887 111,118 100,792 103,927 -1.94%
PBT -1,617 1,531 2,237 5,619 1,149 -13,845 -2,150 -4.63%
Tax 617 -15 -1,053 -1,322 0 2,102 -2,134 -
NP -1,000 1,516 1,184 4,297 1,149 -11,743 -4,284 -21.51%
-
NP to SH -1,000 1,516 964 4,324 1,149 -11,743 -3,684 -19.51%
-
Tax Rate - 0.98% 47.07% 23.53% 0.00% - - -
Total Cost 93,379 104,344 99,208 82,590 109,969 112,535 108,211 -2.42%
-
Net Worth 33,466 35,446 33,850 35,161 31,058 2,977,689 41,537 -3.53%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 33,466 35,446 33,850 35,161 31,058 2,977,689 41,537 -3.53%
NOSH 39,840 40,280 40,297 41,858 41,970 4,193,928 41,957 -0.85%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -1.08% 1.43% 1.18% 4.95% 1.03% -11.65% -4.12% -
ROE -2.99% 4.28% 2.85% 12.30% 3.70% -0.39% -8.87% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 231.87 262.81 249.12 207.57 264.75 2.40 247.70 -1.09%
EPS -2.38 3.85 2.39 10.33 2.74 -0.28 -0.09 72.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.88 0.84 0.84 0.74 0.71 0.99 -2.69%
Adjusted Per Share Value based on latest NOSH - 41,827
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 181.86 208.40 197.63 171.05 218.75 198.42 204.59 -1.94%
EPS -1.97 2.98 1.90 8.51 2.26 -23.12 -7.25 -19.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6588 0.6978 0.6664 0.6922 0.6114 58.6194 0.8177 -3.53%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.50 0.55 0.76 0.93 0.72 1.04 1.19 -
P/RPS 0.22 0.21 0.31 0.45 0.27 43.27 0.48 -12.18%
P/EPS -19.92 14.61 31.77 9.00 26.30 -371.43 -13.55 6.62%
EY -5.02 6.84 3.15 11.11 3.80 -0.27 -7.38 -6.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.63 0.90 1.11 0.97 1.46 1.20 -10.90%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 25/02/11 22/02/10 23/02/09 24/04/08 26/02/07 -
Price 0.52 0.50 0.86 0.99 0.50 0.80 1.44 -
P/RPS 0.22 0.19 0.35 0.48 0.19 33.29 0.58 -14.90%
P/EPS -20.72 13.28 35.95 9.58 18.26 -285.71 -16.40 3.97%
EY -4.83 7.53 2.78 10.43 5.48 -0.35 -6.10 -3.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.57 1.02 1.18 0.68 1.13 1.45 -13.19%

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