[ALCOM] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
10-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -43.29%
YoY- 327.27%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 263,857 202,661 139,989 67,447 261,429 202,715 136,548 54.95%
PBT -4,512 -6,718 6,250 2,857 9,722 7,785 12,059 -
Tax -3,141 -2,327 -2,460 -1,132 -6,680 -3,885 -2,915 5.08%
NP -7,653 -9,045 3,790 1,725 3,042 3,900 9,144 -
-
NP to SH -7,653 -8,094 3,790 1,725 3,042 3,900 9,144 -
-
Tax Rate - - 39.36% 39.62% 68.71% 49.90% 24.17% -
Total Cost 271,510 211,706 136,199 65,722 258,387 198,815 127,404 65.37%
-
Net Worth 189,011 184,861 198,083 201,469 203,831 214,114 219,350 -9.42%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 6,608 6,602 6,602 - 6,617 - - -
Div Payout % 0.00% 0.00% 174.22% - 217.55% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 189,011 184,861 198,083 201,469 203,831 214,114 219,350 -9.42%
NOSH 132,176 132,043 132,055 131,679 132,358 132,169 132,138 0.01%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -2.90% -4.46% 2.71% 2.56% 1.16% 1.92% 6.70% -
ROE -4.05% -4.38% 1.91% 0.86% 1.49% 1.82% 4.17% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 199.63 153.48 106.01 51.22 197.52 153.38 103.34 54.92%
EPS -5.79 -6.85 2.87 1.31 2.30 2.95 6.92 -
DPS 5.00 5.00 5.00 0.00 5.00 0.00 0.00 -
NAPS 1.43 1.40 1.50 1.53 1.54 1.62 1.66 -9.43%
Adjusted Per Share Value based on latest NOSH - 131,679
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 196.42 150.87 104.21 50.21 194.62 150.91 101.65 54.95%
EPS -5.70 -6.03 2.82 1.28 2.26 2.90 6.81 -
DPS 4.92 4.91 4.92 0.00 4.93 0.00 0.00 -
NAPS 1.4071 1.3762 1.4746 1.4998 1.5174 1.5939 1.6329 -9.42%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.12 1.15 1.19 1.09 1.14 1.20 1.21 -
P/RPS 0.56 0.75 1.12 2.13 0.58 0.78 1.17 -38.72%
P/EPS -19.34 -18.76 41.46 83.21 49.60 40.67 17.49 -
EY -5.17 -5.33 2.41 1.20 2.02 2.46 5.72 -
DY 4.46 4.35 4.20 0.00 4.39 0.00 0.00 -
P/NAPS 0.78 0.82 0.79 0.71 0.74 0.74 0.73 4.50%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 20/02/04 27/11/03 29/08/03 10/07/03 25/02/03 28/11/02 22/08/02 -
Price 1.08 1.25 1.24 1.20 1.10 1.24 1.25 -
P/RPS 0.54 0.81 1.17 2.34 0.56 0.81 1.21 -41.51%
P/EPS -18.65 -20.39 43.21 91.60 47.86 42.02 18.06 -
EY -5.36 -4.90 2.31 1.09 2.09 2.38 5.54 -
DY 4.63 4.00 4.03 0.00 4.55 0.00 0.00 -
P/NAPS 0.76 0.89 0.83 0.78 0.71 0.77 0.75 0.88%

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