[ALCOM] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -64.85%
YoY- 50.31%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 373,708 286,590 195,685 88,429 316,789 245,326 169,736 68.99%
PBT 17,453 15,654 12,594 6,788 22,138 17,839 12,576 24.34%
Tax -3,487 -3,596 -2,800 -1,715 -4,304 -3,256 -2,371 29.23%
NP 13,966 12,058 9,794 5,073 17,834 14,583 10,205 23.19%
-
NP to SH 13,966 12,058 9,794 5,073 14,432 11,836 7,809 47.18%
-
Tax Rate 19.98% 22.97% 22.23% 25.27% 19.44% 18.25% 18.85% -
Total Cost 359,742 274,532 185,891 83,356 298,955 230,743 159,531 71.70%
-
Net Worth 205,029 210,282 212,913 215,702 225,915 209,886 205,849 -0.26%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 19,970 9,981 - - 13,289 9,962 9,960 58.80%
Div Payout % 142.99% 82.78% - - 92.08% 84.18% 127.55% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 205,029 210,282 212,913 215,702 225,915 209,886 205,849 -0.26%
NOSH 133,136 133,090 133,070 133,149 132,891 132,839 132,806 0.16%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 3.74% 4.21% 5.00% 5.74% 5.63% 5.94% 6.01% -
ROE 6.81% 5.73% 4.60% 2.35% 6.39% 5.64% 3.79% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 280.70 215.33 147.05 66.41 238.38 184.68 127.81 68.71%
EPS 10.49 9.06 7.36 3.81 10.86 8.91 5.88 46.94%
DPS 15.00 7.50 0.00 0.00 10.00 7.50 7.50 58.53%
NAPS 1.54 1.58 1.60 1.62 1.70 1.58 1.55 -0.42%
Adjusted Per Share Value based on latest NOSH - 133,149
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 277.59 212.88 145.36 65.69 235.31 182.23 126.08 68.99%
EPS 10.37 8.96 7.28 3.77 10.72 8.79 5.80 47.15%
DPS 14.83 7.41 0.00 0.00 9.87 7.40 7.40 58.75%
NAPS 1.523 1.562 1.5815 1.6023 1.6781 1.5591 1.5291 -0.26%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.35 1.35 1.49 1.50 1.33 1.59 1.62 -
P/RPS 0.48 0.63 1.01 2.26 0.56 0.86 1.27 -47.63%
P/EPS 12.87 14.90 20.24 39.37 12.25 17.85 27.55 -39.71%
EY 7.77 6.71 4.94 2.54 8.17 5.60 3.63 65.85%
DY 11.11 5.56 0.00 0.00 7.52 4.72 4.63 78.94%
P/NAPS 0.88 0.85 0.93 0.93 0.78 1.01 1.05 -11.07%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 28/11/06 17/08/06 24/05/06 24/02/06 24/11/05 29/08/05 -
Price 1.45 1.40 1.39 1.52 1.43 1.64 1.65 -
P/RPS 0.52 0.65 0.95 2.29 0.60 0.89 1.29 -45.34%
P/EPS 13.82 15.45 18.89 39.90 13.17 18.41 28.06 -37.55%
EY 7.23 6.47 5.29 2.51 7.59 5.43 3.56 60.16%
DY 10.34 5.36 0.00 0.00 6.99 4.57 4.55 72.59%
P/NAPS 0.94 0.89 0.87 0.94 0.84 1.04 1.06 -7.67%

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