[ALCOM] QoQ Cumulative Quarter Result on 31-Dec-2013 [#3]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -6.0%
YoY- 47.97%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 130,284 66,132 259,169 194,407 131,883 69,708 288,299 -41.08%
PBT -2,253 -1,418 -2,297 -2,672 -2,797 -916 -3,914 -30.77%
Tax -29 177 714 340 597 116 951 -
NP -2,282 -1,241 -1,583 -2,332 -2,200 -800 -2,963 -15.96%
-
NP to SH -2,282 -1,241 -1,806 -2,332 -2,200 -800 -2,929 -15.31%
-
Tax Rate - - - - - - - -
Total Cost 132,566 67,373 260,752 196,739 134,083 70,508 291,262 -40.80%
-
Net Worth 167,522 175,588 201,669 176,225 176,265 175,737 178,920 -4.28%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 6,595 - - - - - 6,626 -0.31%
Div Payout % 0.00% - - - - - 0.00% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 167,522 175,588 201,669 176,225 176,265 175,737 178,920 -4.28%
NOSH 131,907 132,021 150,499 132,500 132,530 131,147 132,533 -0.31%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -1.75% -1.88% -0.61% -1.20% -1.67% -1.15% -1.03% -
ROE -1.36% -0.71% -0.90% -1.32% -1.25% -0.46% -1.64% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 98.77 50.09 172.21 146.72 99.51 53.15 217.53 -40.89%
EPS -1.73 -0.94 -1.20 -1.76 -1.66 -0.61 -2.24 -15.80%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 5.00 0.00%
NAPS 1.27 1.33 1.34 1.33 1.33 1.34 1.35 -3.98%
Adjusted Per Share Value based on latest NOSH - 131,999
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 96.99 49.23 192.93 144.72 98.18 51.89 214.62 -41.08%
EPS -1.70 -0.92 -1.34 -1.74 -1.64 -0.60 -2.18 -15.26%
DPS 4.91 0.00 0.00 0.00 0.00 0.00 4.93 -0.27%
NAPS 1.2471 1.3071 1.5013 1.3119 1.3122 1.3082 1.3319 -4.28%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.80 0.69 0.65 0.635 0.68 0.695 0.67 -
P/RPS 0.81 1.38 0.38 0.43 0.68 1.31 0.31 89.59%
P/EPS -46.24 -73.40 -54.17 -36.08 -40.96 -113.93 -30.32 32.45%
EY -2.16 -1.36 -1.85 -2.77 -2.44 -0.88 -3.30 -24.59%
DY 6.25 0.00 0.00 0.00 0.00 0.00 7.46 -11.11%
P/NAPS 0.63 0.52 0.49 0.48 0.51 0.52 0.50 16.64%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 19/11/14 27/08/14 21/05/14 20/02/14 13/11/13 26/08/13 20/05/13 -
Price 0.73 1.04 0.70 0.635 0.71 0.70 0.71 -
P/RPS 0.74 2.08 0.41 0.43 0.71 1.32 0.33 71.23%
P/EPS -42.20 -110.64 -58.33 -36.08 -42.77 -114.75 -32.13 19.91%
EY -2.37 -0.90 -1.71 -2.77 -2.34 -0.87 -3.11 -16.55%
DY 6.85 0.00 0.00 0.00 0.00 0.00 7.04 -1.80%
P/NAPS 0.57 0.78 0.52 0.48 0.53 0.52 0.53 4.96%

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