[ALCOM] QoQ Annualized Quarter Result on 31-Mar-2007

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007
Profit Trend
QoQ- -31.38%
YoY- -52.77%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 431,458 465,618 424,800 397,992 373,708 429,885 391,370 6.69%
PBT 20,790 23,892 19,128 13,920 17,453 23,481 25,188 -11.97%
Tax -5,364 -6,079 -5,492 -4,336 -3,487 -5,394 -5,600 -2.82%
NP 15,426 17,812 13,636 9,584 13,966 18,087 19,588 -14.68%
-
NP to SH 15,426 17,812 13,636 9,584 13,966 18,087 19,588 -14.68%
-
Tax Rate 25.80% 25.44% 28.71% 31.15% 19.98% 22.97% 22.23% -
Total Cost 416,032 447,805 411,164 388,408 359,742 411,798 371,782 7.76%
-
Net Worth 214,580 211,910 206,404 208,984 205,029 210,282 212,913 0.51%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 10,904 14,993 - 39,933 19,970 14,972 - -
Div Payout % 70.69% 84.18% - 416.67% 142.99% 82.78% - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 214,580 211,910 206,404 208,984 205,029 210,282 212,913 0.51%
NOSH 133,279 133,277 133,164 133,111 133,136 133,090 133,070 0.10%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 3.58% 3.83% 3.21% 2.41% 3.74% 4.21% 5.00% -
ROE 7.19% 8.41% 6.61% 4.59% 6.81% 8.60% 9.20% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 323.72 349.36 319.00 298.99 280.70 323.00 294.11 6.58%
EPS 11.57 13.37 10.24 7.20 10.49 13.59 14.72 -14.79%
DPS 8.18 11.25 0.00 30.00 15.00 11.25 0.00 -
NAPS 1.61 1.59 1.55 1.57 1.54 1.58 1.60 0.41%
Adjusted Per Share Value based on latest NOSH - 133,111
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 320.49 345.87 315.55 295.63 277.59 319.32 290.71 6.69%
EPS 11.46 13.23 10.13 7.12 10.37 13.44 14.55 -14.67%
DPS 8.10 11.14 0.00 29.66 14.83 11.12 0.00 -
NAPS 1.5939 1.5741 1.5332 1.5524 1.523 1.562 1.5815 0.52%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.25 1.27 1.30 1.36 1.35 1.35 1.49 -
P/RPS 0.39 0.36 0.41 0.00 0.48 0.42 0.51 -16.33%
P/EPS 10.80 9.50 12.70 0.00 12.87 9.93 10.12 4.41%
EY 9.26 10.52 7.88 0.00 7.77 10.07 9.88 -4.21%
DY 6.55 8.86 0.00 0.00 11.11 8.33 0.00 -
P/NAPS 0.78 0.80 0.84 1.36 0.88 0.85 0.93 -11.03%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 27/11/07 28/08/07 31/05/07 26/02/07 28/11/06 17/08/06 -
Price 1.06 1.20 1.30 1.28 1.45 1.40 1.39 -
P/RPS 0.33 0.34 0.41 0.00 0.52 0.43 0.47 -20.95%
P/EPS 9.16 8.98 12.70 0.00 13.82 10.30 9.44 -1.98%
EY 10.92 11.14 7.88 0.00 7.23 9.71 10.59 2.06%
DY 7.72 9.37 0.00 0.00 10.34 8.04 0.00 -
P/NAPS 0.66 0.75 0.84 1.28 0.94 0.89 0.87 -16.77%

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