[ALCOM] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -90.78%
YoY- 21.45%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 316,789 245,326 169,736 82,377 276,128 210,082 142,363 70.19%
PBT 22,138 17,839 12,576 5,433 43,648 39,798 10,525 63.94%
Tax -4,304 -3,256 -2,371 -2,058 -7,060 -5,656 -3,476 15.26%
NP 17,834 14,583 10,205 3,375 36,588 34,142 7,049 85.35%
-
NP to SH 14,432 11,836 7,809 3,375 36,588 34,142 7,049 61.02%
-
Tax Rate 19.44% 18.25% 18.85% 37.88% 16.17% 14.21% 33.03% -
Total Cost 298,955 230,743 159,531 79,002 239,540 175,940 135,314 69.38%
-
Net Worth 225,915 209,886 205,849 209,940 206,055 218,618 188,765 12.68%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 13,289 9,962 9,960 - 19,812 21,156 6,600 59.24%
Div Payout % 92.08% 84.18% 127.55% - 54.15% 61.97% 93.63% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 225,915 209,886 205,849 209,940 206,055 218,618 188,765 12.68%
NOSH 132,891 132,839 132,806 132,874 132,086 141,044 132,003 0.44%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 5.63% 5.94% 6.01% 4.10% 13.25% 16.25% 4.95% -
ROE 6.39% 5.64% 3.79% 1.61% 17.76% 15.62% 3.73% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 238.38 184.68 127.81 62.00 209.05 148.95 107.85 69.43%
EPS 10.86 8.91 5.88 2.54 27.70 25.86 5.34 60.31%
DPS 10.00 7.50 7.50 0.00 15.00 15.00 5.00 58.53%
NAPS 1.70 1.58 1.55 1.58 1.56 1.55 1.43 12.18%
Adjusted Per Share Value based on latest NOSH - 132,874
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 235.83 182.63 126.36 61.32 205.56 156.39 105.98 70.19%
EPS 10.74 8.81 5.81 2.51 27.24 25.42 5.25 60.93%
DPS 9.89 7.42 7.41 0.00 14.75 15.75 4.91 59.29%
NAPS 1.6818 1.5625 1.5324 1.5629 1.5339 1.6275 1.4052 12.68%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.33 1.59 1.62 1.52 1.98 1.47 1.20 -
P/RPS 0.56 0.86 1.27 2.45 0.95 0.99 1.11 -36.54%
P/EPS 12.25 17.85 27.55 59.84 7.15 6.07 22.47 -33.19%
EY 8.17 5.60 3.63 1.67 13.99 16.47 4.45 49.77%
DY 7.52 4.72 4.63 0.00 7.58 10.20 4.17 47.99%
P/NAPS 0.78 1.01 1.05 0.96 1.27 0.95 0.84 -4.80%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 24/11/05 29/08/05 26/05/05 23/02/05 25/11/04 26/08/04 -
Price 1.43 1.64 1.65 1.70 1.78 1.60 1.31 -
P/RPS 0.60 0.89 1.29 2.74 0.85 1.07 1.21 -37.27%
P/EPS 13.17 18.41 28.06 66.93 6.43 6.61 24.53 -33.86%
EY 7.59 5.43 3.56 1.49 15.56 15.13 4.08 51.08%
DY 6.99 4.57 4.55 0.00 8.43 9.38 3.82 49.43%
P/NAPS 0.84 1.04 1.06 1.08 1.14 1.03 0.92 -5.86%

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