[RALCO] YoY Quarter Result on 30-Jun-2015 [#2]

Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -12.48%
YoY- 191.03%
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 17,636 23,722 21,882 24,626 21,753 25,812 24,537 -5.35%
PBT -2,204 -434 17 688 -724 792 -420 31.80%
Tax -3 -3 -6 -8 -23 0 -219 -51.06%
NP -2,207 -437 11 680 -747 792 -639 22.93%
-
NP to SH -2,207 -437 11 680 -747 792 -639 22.93%
-
Tax Rate - - 35.29% 1.16% - 0.00% - -
Total Cost 19,843 24,159 21,871 23,946 22,500 25,020 25,176 -3.88%
-
Net Worth 26,028 35,296 33,733 37,358 34,832 0 33,922 -4.31%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 26,028 35,296 33,733 37,358 34,832 0 33,922 -4.31%
NOSH 41,981 42,019 36,666 41,975 41,966 41,829 39,444 1.04%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -12.51% -1.84% 0.05% 2.76% -3.43% 3.07% -2.60% -
ROE -8.48% -1.24% 0.03% 1.82% -2.14% 0.00% -1.88% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 42.01 56.46 59.68 58.67 51.83 61.71 62.21 -6.33%
EPS -5.26 -1.04 0.03 1.62 -1.78 1.89 -1.62 21.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.84 0.92 0.89 0.83 0.00 0.86 -5.30%
Adjusted Per Share Value based on latest NOSH - 41,975
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 34.72 46.70 43.08 48.48 42.82 50.81 48.30 -5.35%
EPS -4.34 -0.86 0.02 1.34 -1.47 1.56 -1.26 22.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5124 0.6948 0.6641 0.7354 0.6857 0.00 0.6678 -4.31%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.42 0.75 0.84 0.70 0.735 0.50 0.52 -
P/RPS 1.00 1.33 1.41 1.19 1.42 0.81 0.84 2.94%
P/EPS -7.99 -72.12 2,800.00 43.21 -41.29 26.41 -32.10 -20.67%
EY -12.52 -1.39 0.04 2.31 -2.42 3.79 -3.12 26.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.89 0.91 0.79 0.89 0.00 0.60 2.10%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 29/08/17 24/08/16 26/08/15 25/08/14 30/08/13 28/08/12 -
Price 0.38 0.58 0.74 0.70 0.65 0.41 0.53 -
P/RPS 0.90 1.03 1.24 1.19 1.25 0.66 0.85 0.95%
P/EPS -7.23 -55.77 2,466.67 43.21 -36.52 21.65 -32.72 -22.23%
EY -13.83 -1.79 0.04 2.31 -2.74 4.62 -3.06 28.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.69 0.80 0.79 0.78 0.00 0.62 -0.27%

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