[ALCOM] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -41.5%
YoY- 202.32%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 270,214 279,978 269,788 261,429 270,286 273,096 229,748 11.41%
PBT -8,957 12,500 11,428 9,722 10,380 24,118 1,100 -
Tax -3,102 -4,920 -4,528 -6,680 -5,180 -5,830 -1,100 99.47%
NP -12,060 7,580 6,900 3,042 5,200 18,288 0 -
-
NP to SH -10,792 7,580 6,900 3,042 5,200 18,288 -3,036 132.73%
-
Tax Rate - 39.36% 39.62% 68.71% 49.90% 24.17% 100.00% -
Total Cost 282,274 272,398 262,888 258,387 265,086 254,808 229,748 14.69%
-
Net Worth 184,861 198,083 201,469 203,831 214,114 219,350 210,389 -8.25%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 8,802 13,205 - 6,617 - - - -
Div Payout % 0.00% 174.22% - 217.55% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 184,861 198,083 201,469 203,831 214,114 219,350 210,389 -8.25%
NOSH 132,043 132,055 131,679 132,358 132,169 132,138 133,157 -0.55%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -4.46% 2.71% 2.56% 1.16% 1.92% 6.70% 0.00% -
ROE -5.84% 3.83% 3.42% 1.49% 2.43% 8.34% -1.44% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 204.64 212.02 204.88 197.52 204.50 206.67 172.54 12.03%
EPS -9.13 5.74 5.24 2.30 3.93 13.84 -2.28 151.95%
DPS 6.67 10.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.40 1.50 1.53 1.54 1.62 1.66 1.58 -7.74%
Adjusted Per Share Value based on latest NOSH - 131,666
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 201.16 208.42 200.84 194.62 201.21 203.30 171.03 11.41%
EPS -8.03 5.64 5.14 2.26 3.87 13.61 -2.26 132.66%
DPS 6.55 9.83 0.00 4.93 0.00 0.00 0.00 -
NAPS 1.3762 1.4746 1.4998 1.5174 1.5939 1.6329 1.5662 -8.25%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.15 1.19 1.09 1.14 1.20 1.21 1.17 -
P/RPS 0.56 0.56 0.53 0.58 0.59 0.59 0.68 -12.13%
P/EPS -14.07 20.73 20.80 49.60 30.50 8.74 -51.32 -57.76%
EY -7.11 4.82 4.81 2.02 3.28 11.44 -1.95 136.70%
DY 5.80 8.40 0.00 4.39 0.00 0.00 0.00 -
P/NAPS 0.82 0.79 0.71 0.74 0.74 0.73 0.74 7.07%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 27/11/03 29/08/03 10/07/03 25/02/03 28/11/02 22/08/02 30/05/02 -
Price 1.25 1.24 1.20 1.10 1.24 1.25 1.20 -
P/RPS 0.61 0.58 0.59 0.56 0.61 0.60 0.70 -8.75%
P/EPS -15.29 21.60 22.90 47.86 31.52 9.03 -52.63 -56.10%
EY -6.54 4.63 4.37 2.09 3.17 11.07 -1.90 127.80%
DY 5.33 8.06 0.00 4.55 0.00 0.00 0.00 -
P/NAPS 0.89 0.83 0.78 0.71 0.77 0.75 0.76 11.09%

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