[ALCOM] QoQ Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 29.33%
YoY- 47.97%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 260,568 264,528 259,169 259,209 263,766 278,832 288,299 -6.51%
PBT -4,506 -5,672 -2,297 -3,562 -5,594 -3,664 -3,914 9.83%
Tax -58 708 714 453 1,194 464 951 -
NP -4,564 -4,964 -1,583 -3,109 -4,400 -3,200 -2,963 33.34%
-
NP to SH -4,564 -4,964 -1,806 -3,109 -4,400 -3,200 -2,929 34.36%
-
Tax Rate - - - - - - - -
Total Cost 265,132 269,492 260,752 262,318 268,166 282,032 291,262 -6.06%
-
Net Worth 167,522 175,588 201,669 176,224 176,265 175,737 178,920 -4.28%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 13,190 - - - - - 6,626 58.17%
Div Payout % 0.00% - - - - - 0.00% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 167,522 175,588 201,669 176,224 176,265 175,737 178,920 -4.28%
NOSH 131,907 132,021 150,499 132,499 132,530 131,147 132,533 -0.31%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -1.75% -1.88% -0.61% -1.20% -1.67% -1.15% -1.03% -
ROE -2.72% -2.83% -0.90% -1.76% -2.50% -1.82% -1.64% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 197.54 200.37 172.21 195.63 199.02 212.61 217.53 -6.21%
EPS -3.46 -3.76 -1.20 -2.35 -3.32 -2.44 -2.24 33.58%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 5.00 58.67%
NAPS 1.27 1.33 1.34 1.33 1.33 1.34 1.35 -3.98%
Adjusted Per Share Value based on latest NOSH - 131,999
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 193.97 196.92 192.93 192.96 196.36 207.57 214.62 -6.51%
EPS -3.40 -3.70 -1.34 -2.31 -3.28 -2.38 -2.18 34.45%
DPS 9.82 0.00 0.00 0.00 0.00 0.00 4.93 58.24%
NAPS 1.2471 1.3071 1.5013 1.3119 1.3122 1.3082 1.3319 -4.28%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.80 0.69 0.65 0.635 0.68 0.695 0.67 -
P/RPS 0.40 0.34 0.38 0.32 0.34 0.33 0.31 18.50%
P/EPS -23.12 -18.35 -54.17 -27.06 -20.48 -28.48 -30.32 -16.52%
EY -4.33 -5.45 -1.85 -3.70 -4.88 -3.51 -3.30 19.83%
DY 12.50 0.00 0.00 0.00 0.00 0.00 7.46 41.02%
P/NAPS 0.63 0.52 0.49 0.48 0.51 0.52 0.50 16.64%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 19/11/14 27/08/14 21/05/14 20/02/14 13/11/13 26/08/13 20/05/13 -
Price 0.73 1.04 0.70 0.635 0.71 0.70 0.71 -
P/RPS 0.37 0.52 0.41 0.32 0.36 0.33 0.33 7.91%
P/EPS -21.10 -27.66 -58.33 -27.06 -21.39 -28.69 -32.13 -24.42%
EY -4.74 -3.62 -1.71 -3.70 -4.68 -3.49 -3.11 32.40%
DY 13.70 0.00 0.00 0.00 0.00 0.00 7.04 55.80%
P/NAPS 0.57 0.78 0.52 0.48 0.53 0.52 0.53 4.96%

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