[ALCOM] QoQ Cumulative Quarter Result on 31-Dec-2010 [#3]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
21-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 19.61%
YoY- -36.29%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 145,645 77,587 296,666 214,964 145,008 74,194 254,011 -30.95%
PBT 3,202 3,628 7,979 3,443 2,944 2,032 6,785 -39.35%
Tax -782 -1,128 -1,829 -729 -675 -503 -1,096 -20.13%
NP 2,420 2,500 6,150 2,714 2,269 1,529 5,689 -43.40%
-
NP to SH 2,420 2,500 6,150 2,714 2,269 1,529 5,689 -43.40%
-
Tax Rate 24.42% 31.09% 22.92% 21.17% 22.93% 24.75% 16.15% -
Total Cost 143,225 75,087 290,516 212,250 142,739 72,665 248,322 -30.68%
-
Net Worth 187,781 194,444 191,774 189,318 187,324 195,079 193,161 -1.86%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 9,918 - 9,919 9,929 9,893 - 13,230 -17.46%
Div Payout % 409.84% - 161.29% 365.85% 436.05% - 232.56% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 187,781 194,444 191,774 189,318 187,324 195,079 193,161 -1.86%
NOSH 132,240 132,275 132,258 132,390 131,918 131,810 132,302 -0.03%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 1.66% 3.22% 2.07% 1.26% 1.56% 2.06% 2.24% -
ROE 1.29% 1.29% 3.21% 1.43% 1.21% 0.78% 2.95% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 110.14 58.66 224.31 162.37 109.92 56.29 191.99 -30.93%
EPS 1.83 1.89 4.65 2.05 1.72 1.16 4.30 -43.39%
DPS 7.50 0.00 7.50 7.50 7.50 0.00 10.00 -17.43%
NAPS 1.42 1.47 1.45 1.43 1.42 1.48 1.46 -1.83%
Adjusted Per Share Value based on latest NOSH - 130,882
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 108.42 57.76 220.85 160.03 107.95 55.23 189.09 -30.95%
EPS 1.80 1.86 4.58 2.02 1.69 1.14 4.24 -43.48%
DPS 7.38 0.00 7.38 7.39 7.37 0.00 9.85 -17.49%
NAPS 1.3979 1.4475 1.4276 1.4093 1.3945 1.4522 1.438 -1.86%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.85 0.96 0.94 0.93 0.93 0.92 0.97 -
P/RPS 0.77 1.64 0.42 0.57 0.85 1.63 0.51 31.57%
P/EPS 46.45 50.79 20.22 45.37 54.07 79.31 22.56 61.77%
EY 2.15 1.97 4.95 2.20 1.85 1.26 4.43 -38.21%
DY 8.82 0.00 7.98 8.06 8.06 0.00 10.31 -9.87%
P/NAPS 0.60 0.65 0.65 0.65 0.65 0.62 0.66 -6.15%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 25/08/11 26/05/11 21/02/11 30/11/10 26/08/10 25/05/10 -
Price 0.86 0.87 0.97 0.96 0.91 0.92 0.92 -
P/RPS 0.78 1.48 0.43 0.59 0.83 1.63 0.48 38.17%
P/EPS 46.99 46.03 20.86 46.83 52.91 79.31 21.40 68.85%
EY 2.13 2.17 4.79 2.14 1.89 1.26 4.67 -40.71%
DY 8.72 0.00 7.73 7.81 8.24 0.00 10.87 -13.65%
P/NAPS 0.61 0.59 0.67 0.67 0.64 0.62 0.63 -2.12%

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