[ALCOM] QoQ Annualized Quarter Result on 31-Mar-2013 [#4]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
20-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 50.99%
YoY- -273.62%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 259,209 263,766 278,832 288,299 281,754 283,236 303,264 -9.90%
PBT -3,562 -5,594 -3,664 -3,914 -6,678 -2,026 6,396 -
Tax 453 1,194 464 951 702 -634 928 -37.92%
NP -3,109 -4,400 -3,200 -2,963 -5,976 -2,660 7,324 -
-
NP to SH -3,109 -4,400 -3,200 -2,929 -5,976 -2,660 7,324 -
-
Tax Rate - - - - - - -14.51% -
Total Cost 262,318 268,166 282,032 291,262 287,730 285,896 295,940 -7.70%
-
Net Worth 176,224 176,265 175,737 178,920 177,164 179,089 188,407 -4.34%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - 6,626 8,814 - - -
Div Payout % - - - 0.00% 0.00% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 176,224 176,265 175,737 178,920 177,164 179,089 188,407 -4.34%
NOSH 132,499 132,530 131,147 132,533 132,212 131,683 132,681 -0.09%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -1.20% -1.67% -1.15% -1.03% -2.12% -0.94% 2.42% -
ROE -1.76% -2.50% -1.82% -1.64% -3.37% -1.49% 3.89% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 195.63 199.02 212.61 217.53 213.11 215.09 228.57 -9.82%
EPS -2.35 -3.32 -2.44 -2.24 -4.52 -2.02 5.52 -
DPS 0.00 0.00 0.00 5.00 6.67 0.00 0.00 -
NAPS 1.33 1.33 1.34 1.35 1.34 1.36 1.42 -4.25%
Adjusted Per Share Value based on latest NOSH - 132,735
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 192.96 196.36 207.57 214.62 209.75 210.85 225.76 -9.91%
EPS -2.31 -3.28 -2.38 -2.18 -4.45 -1.98 5.45 -
DPS 0.00 0.00 0.00 4.93 6.56 0.00 0.00 -
NAPS 1.3119 1.3122 1.3082 1.3319 1.3189 1.3332 1.4026 -4.34%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.635 0.68 0.695 0.67 0.68 0.79 0.81 -
P/RPS 0.32 0.34 0.33 0.31 0.32 0.37 0.35 -5.78%
P/EPS -27.06 -20.48 -28.48 -30.32 -15.04 -39.11 14.67 -
EY -3.70 -4.88 -3.51 -3.30 -6.65 -2.56 6.81 -
DY 0.00 0.00 0.00 7.46 9.80 0.00 0.00 -
P/NAPS 0.48 0.51 0.52 0.50 0.51 0.58 0.57 -10.79%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 20/02/14 13/11/13 26/08/13 20/05/13 21/02/13 27/11/12 30/08/12 -
Price 0.635 0.71 0.70 0.71 0.70 0.72 0.79 -
P/RPS 0.32 0.36 0.33 0.33 0.33 0.33 0.35 -5.78%
P/EPS -27.06 -21.39 -28.69 -32.13 -15.49 -35.64 14.31 -
EY -3.70 -4.68 -3.49 -3.11 -6.46 -2.81 6.99 -
DY 0.00 0.00 0.00 7.04 9.52 0.00 0.00 -
P/NAPS 0.48 0.53 0.52 0.53 0.52 0.53 0.56 -9.74%

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