[ALCOM] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
17-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 93.06%
YoY- 25.42%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 99,498 373,708 286,590 195,685 88,429 316,789 245,326 -45.23%
PBT 3,480 17,453 15,654 12,594 6,788 22,138 17,839 -66.39%
Tax -1,084 -3,487 -3,596 -2,800 -1,715 -4,304 -3,256 -51.99%
NP 2,396 13,966 12,058 9,794 5,073 17,834 14,583 -70.03%
-
NP to SH 2,396 13,966 12,058 9,794 5,073 14,432 11,836 -65.55%
-
Tax Rate 31.15% 19.98% 22.97% 22.23% 25.27% 19.44% 18.25% -
Total Cost 97,102 359,742 274,532 185,891 83,356 298,955 230,743 -43.87%
-
Net Worth 208,984 205,029 210,282 212,913 215,702 225,915 209,886 -0.28%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 9,983 19,970 9,981 - - 13,289 9,962 0.14%
Div Payout % 416.67% 142.99% 82.78% - - 92.08% 84.18% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 208,984 205,029 210,282 212,913 215,702 225,915 209,886 -0.28%
NOSH 133,111 133,136 133,090 133,070 133,149 132,891 132,839 0.13%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 2.41% 3.74% 4.21% 5.00% 5.74% 5.63% 5.94% -
ROE 1.15% 6.81% 5.73% 4.60% 2.35% 6.39% 5.64% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 74.75 280.70 215.33 147.05 66.41 238.38 184.68 -45.31%
EPS 1.80 10.49 9.06 7.36 3.81 10.86 8.91 -65.60%
DPS 7.50 15.00 7.50 0.00 0.00 10.00 7.50 0.00%
NAPS 1.57 1.54 1.58 1.60 1.62 1.70 1.58 -0.42%
Adjusted Per Share Value based on latest NOSH - 132,985
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 73.91 277.59 212.88 145.36 65.69 235.31 182.23 -45.23%
EPS 1.78 10.37 8.96 7.28 3.77 10.72 8.79 -65.54%
DPS 7.42 14.83 7.41 0.00 0.00 9.87 7.40 0.18%
NAPS 1.5524 1.523 1.562 1.5815 1.6023 1.6781 1.5591 -0.28%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.36 1.35 1.35 1.49 1.50 1.33 1.59 -
P/RPS 0.00 0.48 0.63 1.01 2.26 0.56 0.86 -
P/EPS 0.00 12.87 14.90 20.24 39.37 12.25 17.85 -
EY 0.00 7.77 6.71 4.94 2.54 8.17 5.60 -
DY 0.00 11.11 5.56 0.00 0.00 7.52 4.72 -
P/NAPS 1.36 0.88 0.85 0.93 0.93 0.78 1.01 21.96%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 31/05/07 26/02/07 28/11/06 17/08/06 24/05/06 24/02/06 24/11/05 -
Price 1.28 1.45 1.40 1.39 1.52 1.43 1.64 -
P/RPS 0.00 0.52 0.65 0.95 2.29 0.60 0.89 -
P/EPS 0.00 13.82 15.45 18.89 39.90 13.17 18.41 -
EY 0.00 7.23 6.47 5.29 2.51 7.59 5.43 -
DY 0.00 10.34 5.36 0.00 0.00 6.99 4.57 -
P/NAPS 1.28 0.94 0.89 0.87 0.94 0.84 1.04 14.86%

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