[ALCOM] QoQ Annualized Quarter Result on 30-Sep-2015 [#2]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- -1438.89%
YoY- 57.76%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 443,214 287,406 279,654 259,906 275,540 279,712 269,198 39.47%
PBT 13,644 2,862 4,188 -2,432 1,020 -963 -5,800 -
Tax -6,726 -1,051 -1,329 504 -876 -514 556 -
NP 6,918 1,811 2,858 -1,928 144 -1,477 -5,244 -
-
NP to SH 6,918 2,570 2,858 -1,928 144 -1,638 -5,244 -
-
Tax Rate 49.30% 36.72% 31.73% - 85.88% - - -
Total Cost 436,296 285,595 276,796 261,834 275,396 281,189 274,442 36.25%
-
Net Worth 165,660 267,589 169,402 169,030 153,599 185,737 168,178 -1.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - 10,789 8,823 13,205 - 7,312 8,828 -
Div Payout % - 419.84% 308.64% 0.00% - 0.00% 0.00% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 165,660 267,589 169,402 169,030 153,599 185,737 168,178 -1.00%
NOSH 132,528 215,798 132,345 132,054 120,000 146,249 132,424 0.05%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 1.56% 0.63% 1.02% -0.74% 0.05% -0.53% -1.95% -
ROE 4.18% 0.96% 1.69% -1.14% 0.09% -0.88% -3.12% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 334.43 133.18 211.31 196.82 229.62 191.26 203.29 39.39%
EPS 5.22 1.37 2.16 -1.46 0.12 -1.12 -3.96 -
DPS 0.00 5.00 6.67 10.00 0.00 5.00 6.67 -
NAPS 1.25 1.24 1.28 1.28 1.28 1.27 1.27 -1.05%
Adjusted Per Share Value based on latest NOSH - 131,578
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 329.94 213.95 208.18 193.48 205.12 208.23 200.40 39.47%
EPS 5.15 1.91 2.13 -1.44 0.11 -1.22 -3.90 -
DPS 0.00 8.03 6.57 9.83 0.00 5.44 6.57 -
NAPS 1.2332 1.992 1.2611 1.2583 1.1434 1.3827 1.252 -1.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.815 0.805 0.72 0.675 0.76 0.75 0.68 -
P/RPS 0.24 0.60 0.34 0.34 0.33 0.39 0.33 -19.14%
P/EPS 15.61 67.59 33.33 -46.23 633.33 -66.96 -17.17 -
EY 6.40 1.48 3.00 -2.16 0.16 -1.49 -5.82 -
DY 0.00 6.21 9.26 14.81 0.00 6.67 9.80 -
P/NAPS 0.65 0.65 0.56 0.53 0.59 0.59 0.54 13.16%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 26/05/16 16/02/16 26/11/15 26/08/15 27/05/15 17/02/15 -
Price 0.765 0.885 0.68 0.73 0.66 0.71 0.76 -
P/RPS 0.23 0.66 0.32 0.37 0.29 0.37 0.37 -27.18%
P/EPS 14.66 74.31 31.48 -50.00 550.00 -63.39 -19.19 -
EY 6.82 1.35 3.18 -2.00 0.18 -1.58 -5.21 -
DY 0.00 5.65 9.80 13.70 0.00 7.04 8.77 -
P/NAPS 0.61 0.71 0.53 0.57 0.52 0.56 0.60 1.10%

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