[ALCOM] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -242.37%
YoY- -307.54%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 12/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 279,956 279,956 263,857 270,214 279,978 269,788 261,429 5.63%
PBT 17,872 17,872 -4,512 -8,957 12,500 11,428 9,722 62.79%
Tax -6,756 -6,756 -3,141 -3,102 -4,920 -4,528 -6,680 0.90%
NP 11,116 11,116 -7,653 -12,060 7,580 6,900 3,042 182.14%
-
NP to SH 11,116 11,116 -7,653 -10,792 7,580 6,900 3,042 182.14%
-
Tax Rate 37.80% 37.80% - - 39.36% 39.62% 68.71% -
Total Cost 268,840 268,840 271,510 282,274 272,398 262,888 258,387 3.22%
-
Net Worth 191,883 0 189,011 184,861 198,083 201,469 203,831 -4.72%
Dividend
31/03/04 12/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 6,608 8,802 13,205 - 6,617 -
Div Payout % - - 0.00% 0.00% 174.22% - 217.55% -
Equity
31/03/04 12/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 191,883 0 189,011 184,861 198,083 201,469 203,831 -4.72%
NOSH 132,333 132,333 132,176 132,043 132,055 131,679 132,358 -0.01%
Ratio Analysis
31/03/04 12/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 3.97% 3.97% -2.90% -4.46% 2.71% 2.56% 1.16% -
ROE 5.79% 0.00% -4.05% -5.84% 3.83% 3.42% 1.49% -
Per Share
31/03/04 12/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 211.55 211.55 199.63 204.64 212.02 204.88 197.52 5.64%
EPS 8.40 8.40 -5.79 -9.13 5.74 5.24 2.30 182.02%
DPS 0.00 0.00 5.00 6.67 10.00 0.00 5.00 -
NAPS 1.45 0.00 1.43 1.40 1.50 1.53 1.54 -4.70%
Adjusted Per Share Value based on latest NOSH - 132,047
31/03/04 12/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 208.41 208.41 196.42 201.16 208.42 200.84 194.62 5.63%
EPS 8.28 8.28 -5.70 -8.03 5.64 5.14 2.26 182.73%
DPS 0.00 0.00 4.92 6.55 9.83 0.00 4.93 -
NAPS 1.4284 0.00 1.4071 1.3762 1.4746 1.4998 1.5174 -4.72%
Price Multiplier on Financial Quarter End Date
31/03/04 12/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 31/03/04 12/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.14 1.14 1.12 1.15 1.19 1.09 1.14 -
P/RPS 0.54 0.54 0.56 0.56 0.56 0.53 0.58 -5.55%
P/EPS 13.57 13.57 -19.34 -14.07 20.73 20.80 49.60 -64.56%
EY 7.37 7.37 -5.17 -7.11 4.82 4.81 2.02 181.79%
DY 0.00 0.00 4.46 5.80 8.40 0.00 4.39 -
P/NAPS 0.79 0.00 0.78 0.82 0.79 0.71 0.74 5.37%
Price Multiplier on Announcement Date
31/03/04 12/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 31/05/04 - 20/02/04 27/11/03 29/08/03 10/07/03 25/02/03 -
Price 1.11 0.00 1.08 1.25 1.24 1.20 1.10 -
P/RPS 0.52 0.00 0.54 0.61 0.58 0.59 0.56 -5.75%
P/EPS 13.21 0.00 -18.65 -15.29 21.60 22.90 47.86 -64.31%
EY 7.57 0.00 -5.36 -6.54 4.63 4.37 2.09 180.15%
DY 0.00 0.00 4.63 5.33 8.06 0.00 4.55 -
P/NAPS 0.77 0.00 0.76 0.89 0.83 0.78 0.71 6.70%

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