[ALCOM] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 21.93%
YoY- -60.56%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 286,590 195,685 88,429 316,789 245,326 169,736 82,377 129.42%
PBT 15,654 12,594 6,788 22,138 17,839 12,576 5,433 102.35%
Tax -3,596 -2,800 -1,715 -4,304 -3,256 -2,371 -2,058 45.02%
NP 12,058 9,794 5,073 17,834 14,583 10,205 3,375 133.52%
-
NP to SH 12,058 9,794 5,073 14,432 11,836 7,809 3,375 133.52%
-
Tax Rate 22.97% 22.23% 25.27% 19.44% 18.25% 18.85% 37.88% -
Total Cost 274,532 185,891 83,356 298,955 230,743 159,531 79,002 129.24%
-
Net Worth 210,282 212,913 215,702 225,915 209,886 205,849 209,940 0.10%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 9,981 - - 13,289 9,962 9,960 - -
Div Payout % 82.78% - - 92.08% 84.18% 127.55% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 210,282 212,913 215,702 225,915 209,886 205,849 209,940 0.10%
NOSH 133,090 133,070 133,149 132,891 132,839 132,806 132,874 0.10%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 4.21% 5.00% 5.74% 5.63% 5.94% 6.01% 4.10% -
ROE 5.73% 4.60% 2.35% 6.39% 5.64% 3.79% 1.61% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 215.33 147.05 66.41 238.38 184.68 127.81 62.00 129.16%
EPS 9.06 7.36 3.81 10.86 8.91 5.88 2.54 133.27%
DPS 7.50 0.00 0.00 10.00 7.50 7.50 0.00 -
NAPS 1.58 1.60 1.62 1.70 1.58 1.55 1.58 0.00%
Adjusted Per Share Value based on latest NOSH - 133,128
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 212.88 145.36 65.69 235.31 182.23 126.08 61.19 129.42%
EPS 8.96 7.28 3.77 10.72 8.79 5.80 2.51 133.39%
DPS 7.41 0.00 0.00 9.87 7.40 7.40 0.00 -
NAPS 1.562 1.5815 1.6023 1.6781 1.5591 1.5291 1.5595 0.10%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.35 1.49 1.50 1.33 1.59 1.62 1.52 -
P/RPS 0.63 1.01 2.26 0.56 0.86 1.27 2.45 -59.52%
P/EPS 14.90 20.24 39.37 12.25 17.85 27.55 59.84 -60.38%
EY 6.71 4.94 2.54 8.17 5.60 3.63 1.67 152.52%
DY 5.56 0.00 0.00 7.52 4.72 4.63 0.00 -
P/NAPS 0.85 0.93 0.93 0.78 1.01 1.05 0.96 -7.78%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 17/08/06 24/05/06 24/02/06 24/11/05 29/08/05 26/05/05 -
Price 1.40 1.39 1.52 1.43 1.64 1.65 1.70 -
P/RPS 0.65 0.95 2.29 0.60 0.89 1.29 2.74 -61.64%
P/EPS 15.45 18.89 39.90 13.17 18.41 28.06 66.93 -62.33%
EY 6.47 5.29 2.51 7.59 5.43 3.56 1.49 165.92%
DY 5.36 0.00 0.00 6.99 4.57 4.55 0.00 -
P/NAPS 0.89 0.87 0.94 0.84 1.04 1.06 1.08 -12.09%

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