[ALCOM] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 7.16%
YoY- 578.09%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 245,326 169,736 82,377 276,128 210,082 142,363 69,989 130.57%
PBT 17,839 12,576 5,433 43,648 39,798 10,525 4,468 151.46%
Tax -3,256 -2,371 -2,058 -7,060 -5,656 -3,476 -1,689 54.83%
NP 14,583 10,205 3,375 36,588 34,142 7,049 2,779 201.67%
-
NP to SH 11,836 7,809 3,375 36,588 34,142 7,049 2,779 162.51%
-
Tax Rate 18.25% 18.85% 37.88% 16.17% 14.21% 33.03% 37.80% -
Total Cost 230,743 159,531 79,002 239,540 175,940 135,314 67,210 127.40%
-
Net Worth 209,886 205,849 209,940 206,055 218,618 188,765 191,883 6.15%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 9,962 9,960 - 19,812 21,156 6,600 - -
Div Payout % 84.18% 127.55% - 54.15% 61.97% 93.63% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 209,886 205,849 209,940 206,055 218,618 188,765 191,883 6.15%
NOSH 132,839 132,806 132,874 132,086 141,044 132,003 132,333 0.25%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 5.94% 6.01% 4.10% 13.25% 16.25% 4.95% 3.97% -
ROE 5.64% 3.79% 1.61% 17.76% 15.62% 3.73% 1.45% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 184.68 127.81 62.00 209.05 148.95 107.85 52.89 129.98%
EPS 8.91 5.88 2.54 27.70 25.86 5.34 2.10 161.85%
DPS 7.50 7.50 0.00 15.00 15.00 5.00 0.00 -
NAPS 1.58 1.55 1.58 1.56 1.55 1.43 1.45 5.88%
Adjusted Per Share Value based on latest NOSH - 132,216
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 182.23 126.08 61.19 205.11 156.05 105.75 51.99 130.56%
EPS 8.79 5.80 2.51 27.18 25.36 5.24 2.06 162.84%
DPS 7.40 7.40 0.00 14.72 15.72 4.90 0.00 -
NAPS 1.5591 1.5291 1.5595 1.5306 1.6239 1.4022 1.4253 6.15%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.59 1.62 1.52 1.98 1.47 1.20 1.14 -
P/RPS 0.86 1.27 2.45 0.95 0.99 1.11 2.16 -45.84%
P/EPS 17.85 27.55 59.84 7.15 6.07 22.47 54.29 -52.33%
EY 5.60 3.63 1.67 13.99 16.47 4.45 1.84 109.87%
DY 4.72 4.63 0.00 7.58 10.20 4.17 0.00 -
P/NAPS 1.01 1.05 0.96 1.27 0.95 0.84 0.79 17.77%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 29/08/05 26/05/05 23/02/05 25/11/04 26/08/04 31/05/04 -
Price 1.64 1.65 1.70 1.78 1.60 1.31 1.11 -
P/RPS 0.89 1.29 2.74 0.85 1.07 1.21 2.10 -43.54%
P/EPS 18.41 28.06 66.93 6.43 6.61 24.53 52.86 -50.46%
EY 5.43 3.56 1.49 15.56 15.13 4.08 1.89 101.96%
DY 4.57 4.55 0.00 8.43 9.38 3.82 0.00 -
P/NAPS 1.04 1.06 1.08 1.14 1.03 0.92 0.77 22.16%

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