[ALCOM] QoQ Cumulative Quarter Result on 31-Dec-2006

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006
Profit Trend
QoQ- 15.82%
YoY- -3.23%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 310,412 212,400 99,498 373,708 286,590 195,685 88,429 130.79%
PBT 15,928 9,564 3,480 17,453 15,654 12,594 6,788 76.49%
Tax -4,053 -2,746 -1,084 -3,487 -3,596 -2,800 -1,715 77.32%
NP 11,875 6,818 2,396 13,966 12,058 9,794 5,073 76.20%
-
NP to SH 11,875 6,818 2,396 13,966 12,058 9,794 5,073 76.20%
-
Tax Rate 25.45% 28.71% 31.15% 19.98% 22.97% 22.23% 25.27% -
Total Cost 298,537 205,582 97,102 359,742 274,532 185,891 83,356 133.90%
-
Net Worth 211,910 206,404 208,984 205,029 210,282 212,913 215,702 -1.17%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 9,995 - 9,983 19,970 9,981 - - -
Div Payout % 84.18% - 416.67% 142.99% 82.78% - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 211,910 206,404 208,984 205,029 210,282 212,913 215,702 -1.17%
NOSH 133,277 133,164 133,111 133,136 133,090 133,070 133,149 0.06%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 3.83% 3.21% 2.41% 3.74% 4.21% 5.00% 5.74% -
ROE 5.60% 3.30% 1.15% 6.81% 5.73% 4.60% 2.35% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 232.91 159.50 74.75 280.70 215.33 147.05 66.41 130.65%
EPS 8.91 5.12 1.80 10.49 9.06 7.36 3.81 76.09%
DPS 7.50 0.00 7.50 15.00 7.50 0.00 0.00 -
NAPS 1.59 1.55 1.57 1.54 1.58 1.60 1.62 -1.23%
Adjusted Per Share Value based on latest NOSH - 133,426
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 230.58 157.77 73.91 277.59 212.88 145.36 65.69 130.78%
EPS 8.82 5.06 1.78 10.37 8.96 7.28 3.77 76.14%
DPS 7.42 0.00 7.42 14.83 7.41 0.00 0.00 -
NAPS 1.5741 1.5332 1.5524 1.523 1.562 1.5815 1.6023 -1.17%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.27 1.30 1.36 1.35 1.35 1.49 1.50 -
P/RPS 0.55 0.82 0.00 0.48 0.63 1.01 2.26 -60.98%
P/EPS 14.25 25.39 0.00 12.87 14.90 20.24 39.37 -49.17%
EY 7.02 3.94 0.00 7.77 6.71 4.94 2.54 96.81%
DY 5.91 0.00 0.00 11.11 5.56 0.00 0.00 -
P/NAPS 0.80 0.84 1.36 0.88 0.85 0.93 0.93 -9.54%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 28/08/07 31/05/07 26/02/07 28/11/06 17/08/06 24/05/06 -
Price 1.20 1.30 1.28 1.45 1.40 1.39 1.52 -
P/RPS 0.52 0.82 0.00 0.52 0.65 0.95 2.29 -62.74%
P/EPS 13.47 25.39 0.00 13.82 15.45 18.89 39.90 -51.48%
EY 7.42 3.94 0.00 7.23 6.47 5.29 2.51 105.84%
DY 6.25 0.00 0.00 10.34 5.36 0.00 0.00 -
P/NAPS 0.75 0.84 1.28 0.94 0.89 0.87 0.94 -13.96%

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