[ALCOM] QoQ Annualized Quarter Result on 30-Sep-2008 [#2]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- -26.3%
YoY- 3.15%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 208,192 302,893 347,941 385,962 409,604 496,545 431,458 -38.50%
PBT 1,132 -995 13,309 24,410 31,932 24,454 20,790 -85.65%
Tax -848 357 -2,793 -6,036 -7,000 -6,241 -5,364 -70.79%
NP 284 -638 10,516 18,374 24,932 18,213 15,426 -93.04%
-
NP to SH 284 -638 10,516 18,374 24,932 18,213 15,426 -93.04%
-
Tax Rate 74.91% - 20.99% 24.73% 21.92% 25.52% 25.80% -
Total Cost 207,908 303,531 337,425 367,588 384,672 478,332 416,032 -37.05%
-
Net Worth 201,639 199,375 213,571 214,595 218,353 214,505 214,580 -4.06%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 56,799 16,614 13,265 19,869 - 16,654 10,904 200.79%
Div Payout % 20,000.00% 0.00% 126.14% 108.14% - 91.44% 70.69% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 201,639 199,375 213,571 214,595 218,353 214,505 214,580 -4.06%
NOSH 141,999 132,916 132,653 132,466 132,335 133,233 133,279 4.31%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 0.14% -0.21% 3.02% 4.76% 6.09% 3.67% 3.58% -
ROE 0.14% -0.32% 4.92% 8.56% 11.42% 8.49% 7.19% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 146.61 227.88 262.29 291.37 309.52 372.69 323.72 -41.05%
EPS 0.20 -0.48 7.95 13.90 18.84 13.67 11.57 -93.33%
DPS 40.00 12.50 10.00 15.00 0.00 12.50 8.18 188.37%
NAPS 1.42 1.50 1.61 1.62 1.65 1.61 1.61 -8.03%
Adjusted Per Share Value based on latest NOSH - 132,466
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 154.65 224.99 258.45 286.70 304.26 368.84 320.49 -38.50%
EPS 0.21 -0.47 7.81 13.65 18.52 13.53 11.46 -93.06%
DPS 42.19 12.34 9.85 14.76 0.00 12.37 8.10 200.78%
NAPS 1.4978 1.481 1.5864 1.594 1.622 1.5934 1.5939 -4.06%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.95 0.80 0.81 1.00 0.98 1.04 1.25 -
P/RPS 0.65 0.35 0.31 0.34 0.32 0.28 0.39 40.61%
P/EPS 475.00 -166.67 10.22 7.21 5.20 7.61 10.80 1148.86%
EY 0.21 -0.60 9.79 13.87 19.22 13.14 9.26 -92.00%
DY 42.11 15.63 12.35 15.00 0.00 12.02 6.55 246.14%
P/NAPS 0.67 0.53 0.50 0.62 0.59 0.65 0.78 -9.64%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 25/08/09 25/05/09 24/02/09 25/11/08 28/08/08 27/05/08 26/02/08 -
Price 1.00 0.91 0.80 0.83 1.02 1.03 1.06 -
P/RPS 0.68 0.40 0.31 0.28 0.33 0.28 0.33 62.00%
P/EPS 500.00 -189.58 10.09 5.98 5.41 7.53 9.16 1342.47%
EY 0.20 -0.53 9.91 16.71 18.47 13.27 10.92 -93.06%
DY 40.00 13.74 12.50 18.07 0.00 12.14 7.72 199.73%
P/NAPS 0.70 0.61 0.50 0.51 0.62 0.64 0.66 4.00%

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