[ALCOM] QoQ Cumulative Quarter Result on 30-Jun-2009 [#1]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 111.13%
YoY- -98.86%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 254,011 179,149 112,757 52,048 302,893 260,956 192,981 20.12%
PBT 6,785 4,585 2,753 283 -995 9,982 12,205 -32.41%
Tax -1,096 -325 -932 -212 357 -2,095 -3,018 -49.13%
NP 5,689 4,260 1,821 71 -638 7,887 9,187 -27.37%
-
NP to SH 5,689 4,260 1,821 71 -638 7,887 9,187 -27.37%
-
Tax Rate 16.15% 7.09% 33.85% 74.91% - 20.99% 24.73% -
Total Cost 248,322 174,889 110,936 51,977 303,531 253,069 183,794 22.23%
-
Net Worth 193,161 191,832 188,697 201,639 199,375 213,571 214,595 -6.78%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 13,230 13,229 13,195 14,199 16,614 9,948 9,934 21.06%
Div Payout % 232.56% 310.56% 724.64% 20,000.00% 0.00% 126.14% 108.14% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 193,161 191,832 188,697 201,639 199,375 213,571 214,595 -6.78%
NOSH 132,302 132,298 131,956 141,999 132,916 132,653 132,466 -0.08%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 2.24% 2.38% 1.61% 0.14% -0.21% 3.02% 4.76% -
ROE 2.95% 2.22% 0.97% 0.04% -0.32% 3.69% 4.28% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 191.99 135.41 85.45 36.65 227.88 196.72 145.68 20.22%
EPS 4.30 3.22 1.38 0.05 -0.48 5.96 6.95 -27.41%
DPS 10.00 10.00 10.00 10.00 12.50 7.50 7.50 21.16%
NAPS 1.46 1.45 1.43 1.42 1.50 1.61 1.62 -6.70%
Adjusted Per Share Value based on latest NOSH - 141,999
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 188.68 133.07 83.76 38.66 224.99 193.84 143.35 20.12%
EPS 4.23 3.16 1.35 0.05 -0.47 5.86 6.82 -27.29%
DPS 9.83 9.83 9.80 10.55 12.34 7.39 7.38 21.08%
NAPS 1.4348 1.425 1.4017 1.4978 1.481 1.5864 1.594 -6.78%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.97 1.08 1.06 0.95 0.80 0.81 1.00 -
P/RPS 0.51 0.80 1.24 2.59 0.35 0.41 0.69 -18.26%
P/EPS 22.56 33.54 76.81 1,900.00 -166.67 13.62 14.42 34.80%
EY 4.43 2.98 1.30 0.05 -0.60 7.34 6.94 -25.88%
DY 10.31 9.26 9.43 10.53 15.63 9.26 7.50 23.65%
P/NAPS 0.66 0.74 0.74 0.67 0.53 0.50 0.62 4.26%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 23/02/10 26/11/09 25/08/09 25/05/09 24/02/09 25/11/08 -
Price 0.92 1.02 1.09 1.00 0.91 0.80 0.83 -
P/RPS 0.48 0.75 1.28 2.73 0.40 0.41 0.57 -10.83%
P/EPS 21.40 31.68 78.99 2,000.00 -189.58 13.46 11.97 47.35%
EY 4.67 3.16 1.27 0.05 -0.53 7.43 8.36 -32.19%
DY 10.87 9.80 9.17 10.00 13.74 9.38 9.04 13.08%
P/NAPS 0.63 0.70 0.76 0.70 0.61 0.50 0.51 15.14%

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