[ALCOM] QoQ Annualized Quarter Result on 12-Mar-2004 [#1]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
12-Mar-2004 [#1]
Profit Trend
QoQ- 245.25%
YoY- 61.1%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 12/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 280,109 284,726 279,956 279,956 263,857 270,214 279,978 0.03%
PBT 53,064 21,050 17,872 17,872 -4,512 -8,957 12,500 216.51%
Tax -7,541 -6,952 -6,756 -6,756 -3,141 -3,102 -4,920 40.54%
NP 45,522 14,098 11,116 11,116 -7,653 -12,060 7,580 317.31%
-
NP to SH 45,522 14,098 11,116 11,116 -7,653 -10,792 7,580 317.31%
-
Tax Rate 14.21% 33.03% 37.80% 37.80% - - 39.36% -
Total Cost 234,586 270,628 268,840 268,840 271,510 282,274 272,398 -11.22%
-
Net Worth 218,618 188,765 191,883 0 189,011 184,861 198,083 8.17%
Dividend
30/09/04 30/06/04 31/03/04 12/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 28,208 13,200 - - 6,608 8,802 13,205 83.10%
Div Payout % 61.97% 93.63% - - 0.00% 0.00% 174.22% -
Equity
30/09/04 30/06/04 31/03/04 12/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 218,618 188,765 191,883 0 189,011 184,861 198,083 8.17%
NOSH 141,044 132,003 132,333 132,333 132,176 132,043 132,055 5.38%
Ratio Analysis
30/09/04 30/06/04 31/03/04 12/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 16.25% 4.95% 3.97% 3.97% -2.90% -4.46% 2.71% -
ROE 20.82% 7.47% 5.79% 0.00% -4.05% -5.84% 3.83% -
Per Share
30/09/04 30/06/04 31/03/04 12/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 198.60 215.70 211.55 211.55 199.63 204.64 212.02 -5.07%
EPS 34.48 10.68 8.40 8.40 -5.79 -9.13 5.74 317.39%
DPS 20.00 10.00 0.00 0.00 5.00 6.67 10.00 73.74%
NAPS 1.55 1.43 1.45 0.00 1.43 1.40 1.50 2.64%
Adjusted Per Share Value based on latest NOSH - 132,333
30/09/04 30/06/04 31/03/04 12/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 208.52 211.96 208.41 208.41 196.42 201.16 208.42 0.03%
EPS 33.89 10.49 8.28 8.28 -5.70 -8.03 5.64 317.49%
DPS 21.00 9.83 0.00 0.00 4.92 6.55 9.83 83.11%
NAPS 1.6275 1.4052 1.4284 0.00 1.4071 1.3762 1.4746 8.17%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 12/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 30/09/04 30/06/04 31/03/04 12/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.47 1.20 1.14 1.14 1.12 1.15 1.19 -
P/RPS 0.74 0.56 0.54 0.54 0.56 0.56 0.56 24.87%
P/EPS 4.55 11.24 13.57 13.57 -19.34 -14.07 20.73 -70.13%
EY 21.96 8.90 7.37 7.37 -5.17 -7.11 4.82 234.85%
DY 13.61 8.33 0.00 0.00 4.46 5.80 8.40 46.90%
P/NAPS 0.95 0.84 0.79 0.00 0.78 0.82 0.79 15.83%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 12/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/11/04 26/08/04 31/05/04 - 20/02/04 27/11/03 29/08/03 -
Price 1.60 1.31 1.11 0.00 1.08 1.25 1.24 -
P/RPS 0.81 0.61 0.52 0.00 0.54 0.61 0.58 30.49%
P/EPS 4.96 12.27 13.21 0.00 -18.65 -15.29 21.60 -69.04%
EY 20.17 8.15 7.57 0.00 -5.36 -6.54 4.63 223.10%
DY 12.50 7.63 0.00 0.00 4.63 5.33 8.06 41.86%
P/NAPS 1.03 0.92 0.77 0.00 0.76 0.89 0.83 18.77%

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