[ALCOM] QoQ Cumulative Quarter Result on 31-Dec-2007

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007
Profit Trend
QoQ- 19.08%
YoY- 1.25%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 192,981 102,401 496,545 395,504 310,412 212,400 99,498 55.33%
PBT 12,205 7,983 24,454 19,058 15,928 9,564 3,480 130.31%
Tax -3,018 -1,750 -6,241 -4,917 -4,053 -2,746 -1,084 97.53%
NP 9,187 6,233 18,213 14,141 11,875 6,818 2,396 144.37%
-
NP to SH 9,187 6,233 18,213 14,141 11,875 6,818 2,396 144.37%
-
Tax Rate 24.73% 21.92% 25.52% 25.80% 25.45% 28.71% 31.15% -
Total Cost 183,794 96,168 478,332 381,363 298,537 205,582 97,102 52.83%
-
Net Worth 214,595 218,353 214,505 214,580 211,910 206,404 208,984 1.77%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 9,934 - 16,654 9,995 9,995 - 9,983 -0.32%
Div Payout % 108.14% - 91.44% 70.69% 84.18% - 416.67% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 214,595 218,353 214,505 214,580 211,910 206,404 208,984 1.77%
NOSH 132,466 132,335 133,233 133,279 133,277 133,164 133,111 -0.32%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 4.76% 6.09% 3.67% 3.58% 3.83% 3.21% 2.41% -
ROE 4.28% 2.85% 8.49% 6.59% 5.60% 3.30% 1.15% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 145.68 77.38 372.69 296.75 232.91 159.50 74.75 55.83%
EPS 6.95 4.71 13.67 10.61 8.91 5.12 1.80 145.51%
DPS 7.50 0.00 12.50 7.50 7.50 0.00 7.50 0.00%
NAPS 1.62 1.65 1.61 1.61 1.59 1.55 1.57 2.10%
Adjusted Per Share Value based on latest NOSH - 133,294
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 143.35 76.06 368.84 293.78 230.58 157.77 73.91 55.33%
EPS 6.82 4.63 13.53 10.50 8.82 5.06 1.78 144.25%
DPS 7.38 0.00 12.37 7.43 7.42 0.00 7.42 -0.35%
NAPS 1.594 1.622 1.5934 1.5939 1.5741 1.5332 1.5524 1.77%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.00 0.98 1.04 1.25 1.27 1.30 1.36 -
P/RPS 0.69 1.27 0.28 0.42 0.55 0.82 0.00 -
P/EPS 14.42 20.81 7.61 11.78 14.25 25.39 0.00 -
EY 6.94 4.81 13.14 8.49 7.02 3.94 0.00 -
DY 7.50 0.00 12.02 6.00 5.91 0.00 0.00 -
P/NAPS 0.62 0.59 0.65 0.78 0.80 0.84 1.36 -40.68%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 28/08/08 27/05/08 26/02/08 27/11/07 28/08/07 31/05/07 -
Price 0.83 1.02 1.03 1.06 1.20 1.30 1.28 -
P/RPS 0.57 1.32 0.28 0.36 0.52 0.82 0.00 -
P/EPS 11.97 21.66 7.53 9.99 13.47 25.39 0.00 -
EY 8.36 4.62 13.27 10.01 7.42 3.94 0.00 -
DY 9.04 0.00 12.14 7.08 6.25 0.00 0.00 -
P/NAPS 0.51 0.62 0.64 0.66 0.75 0.84 1.28 -45.76%

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