[RALCO] YoY Annual (Unaudited) Result on 31-Dec-2021 [#4]

Stock
[RALCO] RALCO CORPORATION BHD
Announcement Date
10-Mar-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
YoY- 659.85%
Quarter Report
Latest QR
Upcoming QR
RALCO's Result
RALCO's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 59,901 56,478 50,549 53,190 55,283 71,256 84,493 -5.56%
PBT -2,660 -928 1,262 475 -4,293 -9,959 -6,579 -14.00%
Tax -435 -162 -259 -343 1,751 -88 52 -
NP -3,095 -1,090 1,003 132 -2,542 -10,047 -6,527 -11.68%
-
NP to SH -3,095 -1,090 1,003 132 -2,542 -10,047 -6,527 -11.68%
-
Tax Rate - - 20.52% 72.21% - - - -
Total Cost 62,996 57,568 49,546 53,058 57,825 81,303 91,020 -5.94%
-
Net Worth 43,177 42,161 43,177 36,925 40,637 45,255 29,806 6.36%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 43,177 42,161 43,177 36,925 40,637 45,255 29,806 6.36%
NOSH 50,797 50,797 50,797 50,797 46,179 46,179 41,981 3.22%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -5.17% -1.93% 1.98% 0.25% -4.60% -14.10% -7.72% -
ROE -7.17% -2.59% 2.32% 0.36% -6.26% -22.20% -21.90% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 117.92 111.18 99.51 112.36 119.71 154.30 201.26 -8.52%
EPS -6.09 -2.15 1.97 0.28 -5.51 -22.89 -15.55 -14.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.83 0.85 0.78 0.88 0.98 0.71 3.04%
Adjusted Per Share Value based on latest NOSH - 50,797
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 117.92 111.18 99.51 104.71 108.83 140.28 166.33 -5.56%
EPS -6.09 -2.15 1.97 0.26 -5.00 -19.78 -12.85 -11.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.83 0.85 0.7269 0.80 0.8909 0.5868 6.36%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.785 0.86 1.02 0.89 0.28 0.215 0.53 -
P/RPS 0.67 0.77 1.03 0.79 0.23 0.14 0.26 17.08%
P/EPS -12.88 -40.08 51.66 319.19 -5.09 -0.99 -3.41 24.78%
EY -7.76 -2.50 1.94 0.31 -19.66 -101.19 -29.33 -19.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.04 1.20 1.14 0.32 0.22 0.75 3.46%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 26/02/24 24/02/23 10/03/22 25/02/21 28/02/20 27/02/19 28/02/18 -
Price 0.835 0.94 0.94 1.14 0.21 0.19 0.58 -
P/RPS 0.71 0.85 0.94 1.01 0.18 0.12 0.29 16.08%
P/EPS -13.70 -43.81 47.61 408.85 -3.81 -0.87 -3.73 24.20%
EY -7.30 -2.28 2.10 0.24 -26.21 -114.51 -26.81 -19.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.13 1.11 1.46 0.24 0.19 0.82 3.01%

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