[ALCOM] QoQ Annualized Quarter Result on 31-Mar-2009 [#4]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -106.07%
YoY- -103.5%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 238,865 225,514 208,192 302,893 347,941 385,962 409,604 -30.13%
PBT 6,113 5,506 1,132 -995 13,309 24,410 31,932 -66.68%
Tax -433 -1,864 -848 357 -2,793 -6,036 -7,000 -84.27%
NP 5,680 3,642 284 -638 10,516 18,374 24,932 -62.59%
-
NP to SH 5,680 3,642 284 -638 10,516 18,374 24,932 -62.59%
-
Tax Rate 7.08% 33.85% 74.91% - 20.99% 24.73% 21.92% -
Total Cost 233,185 221,872 207,908 303,531 337,425 367,588 384,672 -28.30%
-
Net Worth 191,832 188,697 201,639 199,375 213,571 214,595 218,353 -8.24%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 17,639 26,391 56,799 16,614 13,265 19,869 - -
Div Payout % 310.56% 724.64% 20,000.00% 0.00% 126.14% 108.14% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 191,832 188,697 201,639 199,375 213,571 214,595 218,353 -8.24%
NOSH 132,298 131,956 141,999 132,916 132,653 132,466 132,335 -0.01%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 2.38% 1.61% 0.14% -0.21% 3.02% 4.76% 6.09% -
ROE 2.96% 1.93% 0.14% -0.32% 4.92% 8.56% 11.42% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 180.55 170.90 146.61 227.88 262.29 291.37 309.52 -30.11%
EPS 4.29 2.76 0.20 -0.48 7.95 13.90 18.84 -62.61%
DPS 13.33 20.00 40.00 12.50 10.00 15.00 0.00 -
NAPS 1.45 1.43 1.42 1.50 1.61 1.62 1.65 -8.23%
Adjusted Per Share Value based on latest NOSH - 132,170
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 177.43 167.51 154.65 224.99 258.45 286.70 304.26 -30.13%
EPS 4.22 2.71 0.21 -0.47 7.81 13.65 18.52 -62.59%
DPS 13.10 19.60 42.19 12.34 9.85 14.76 0.00 -
NAPS 1.425 1.4017 1.4978 1.481 1.5864 1.594 1.622 -8.24%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.08 1.06 0.95 0.80 0.81 1.00 0.98 -
P/RPS 0.60 0.62 0.65 0.35 0.31 0.34 0.32 51.88%
P/EPS 25.16 38.41 475.00 -166.67 10.22 7.21 5.20 185.24%
EY 3.98 2.60 0.21 -0.60 9.79 13.87 19.22 -64.89%
DY 12.35 18.87 42.11 15.63 12.35 15.00 0.00 -
P/NAPS 0.74 0.74 0.67 0.53 0.50 0.62 0.59 16.25%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 26/11/09 25/08/09 25/05/09 24/02/09 25/11/08 28/08/08 -
Price 1.02 1.09 1.00 0.91 0.80 0.83 1.02 -
P/RPS 0.56 0.64 0.68 0.40 0.31 0.28 0.33 42.13%
P/EPS 23.76 39.49 500.00 -189.58 10.09 5.98 5.41 167.46%
EY 4.21 2.53 0.20 -0.53 9.91 16.71 18.47 -62.58%
DY 13.07 18.35 40.00 13.74 12.50 18.07 0.00 -
P/NAPS 0.70 0.76 0.70 0.61 0.50 0.51 0.62 8.40%

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