[ALCOM] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 111.26%
YoY- 847.16%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 554,250 571,084 559,312 316,402 275,692 272,050 325,940 42.42%
PBT 41,622 43,652 42,972 881 -10,277 -11,994 -5,156 -
Tax -12,082 -13,104 -13,380 434 -1,401 -1,248 -4,116 104.87%
NP 29,540 30,548 29,592 1,315 -11,678 -13,242 -9,272 -
-
NP to SH 29,540 30,548 29,592 1,315 -11,678 -13,242 -9,272 -
-
Tax Rate 29.03% 30.02% 31.14% -49.26% - - - -
Total Cost 524,710 540,536 529,720 315,087 287,370 285,292 335,212 34.77%
-
Net Worth 145,077 138,360 130,301 123,584 112,838 115,524 119,554 13.75%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 145,077 138,360 130,301 123,584 112,838 115,524 119,554 13.75%
NOSH 134,331 134,331 134,331 134,331 134,331 134,331 134,331 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 5.33% 5.35% 5.29% 0.42% -4.24% -4.87% -2.84% -
ROE 20.36% 22.08% 22.71% 1.06% -10.35% -11.46% -7.76% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 412.60 425.13 416.37 235.54 205.23 202.52 242.64 42.41%
EPS 21.99 22.74 22.04 0.98 -8.69 -9.86 -6.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.03 0.97 0.92 0.84 0.86 0.89 13.75%
Adjusted Per Share Value based on latest NOSH - 134,331
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 411.70 424.21 415.46 235.03 204.79 202.08 242.11 42.42%
EPS 21.94 22.69 21.98 0.98 -8.68 -9.84 -6.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0777 1.0278 0.9679 0.918 0.8382 0.8581 0.8881 13.75%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.86 0.73 0.70 0.595 0.445 0.41 0.435 -
P/RPS 0.21 0.17 0.17 0.25 0.22 0.20 0.18 10.81%
P/EPS 3.91 3.21 3.18 60.78 -5.12 -4.16 -6.30 -
EY 25.57 31.15 31.47 1.65 -19.54 -24.04 -15.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.71 0.72 0.65 0.53 0.48 0.49 38.61%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/11/21 24/08/21 25/05/21 23/02/21 24/11/20 25/08/20 03/06/20 -
Price 0.795 0.75 0.885 0.56 0.58 0.44 0.415 -
P/RPS 0.19 0.18 0.21 0.24 0.28 0.22 0.17 7.68%
P/EPS 3.62 3.30 4.02 57.21 -6.67 -4.46 -6.01 -
EY 27.66 30.32 24.89 1.75 -14.99 -22.40 -16.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.73 0.91 0.61 0.69 0.51 0.47 35.30%

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