[ALCOM] QoQ Cumulative Quarter Result on 31-Mar-2008

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Mar-2008
Profit Trend
QoQ- 28.8%
YoY- 660.14%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 260,956 192,981 102,401 496,545 395,504 310,412 212,400 14.64%
PBT 9,982 12,205 7,983 24,454 19,058 15,928 9,564 2.87%
Tax -2,095 -3,018 -1,750 -6,241 -4,917 -4,053 -2,746 -16.43%
NP 7,887 9,187 6,233 18,213 14,141 11,875 6,818 10.14%
-
NP to SH 7,887 9,187 6,233 18,213 14,141 11,875 6,818 10.14%
-
Tax Rate 20.99% 24.73% 21.92% 25.52% 25.80% 25.45% 28.71% -
Total Cost 253,069 183,794 96,168 478,332 381,363 298,537 205,582 14.78%
-
Net Worth 213,571 214,595 218,353 214,505 214,580 211,910 206,404 2.29%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 9,948 9,934 - 16,654 9,995 9,995 - -
Div Payout % 126.14% 108.14% - 91.44% 70.69% 84.18% - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 213,571 214,595 218,353 214,505 214,580 211,910 206,404 2.29%
NOSH 132,653 132,466 132,335 133,233 133,279 133,277 133,164 -0.25%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 3.02% 4.76% 6.09% 3.67% 3.58% 3.83% 3.21% -
ROE 3.69% 4.28% 2.85% 8.49% 6.59% 5.60% 3.30% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 196.72 145.68 77.38 372.69 296.75 232.91 159.50 14.93%
EPS 5.96 6.95 4.71 13.67 10.61 8.91 5.12 10.60%
DPS 7.50 7.50 0.00 12.50 7.50 7.50 0.00 -
NAPS 1.61 1.62 1.65 1.61 1.61 1.59 1.55 2.55%
Adjusted Per Share Value based on latest NOSH - 133,071
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 193.84 143.35 76.06 368.84 293.78 230.58 157.77 14.64%
EPS 5.86 6.82 4.63 13.53 10.50 8.82 5.06 10.23%
DPS 7.39 7.38 0.00 12.37 7.43 7.42 0.00 -
NAPS 1.5864 1.594 1.622 1.5934 1.5939 1.5741 1.5332 2.28%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.81 1.00 0.98 1.04 1.25 1.27 1.30 -
P/RPS 0.41 0.69 1.27 0.28 0.42 0.55 0.82 -36.87%
P/EPS 13.62 14.42 20.81 7.61 11.78 14.25 25.39 -33.85%
EY 7.34 6.94 4.81 13.14 8.49 7.02 3.94 51.11%
DY 9.26 7.50 0.00 12.02 6.00 5.91 0.00 -
P/NAPS 0.50 0.62 0.59 0.65 0.78 0.80 0.84 -29.12%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 24/02/09 25/11/08 28/08/08 27/05/08 26/02/08 27/11/07 28/08/07 -
Price 0.80 0.83 1.02 1.03 1.06 1.20 1.30 -
P/RPS 0.41 0.57 1.32 0.28 0.36 0.52 0.82 -36.87%
P/EPS 13.46 11.97 21.66 7.53 9.99 13.47 25.39 -34.37%
EY 7.43 8.36 4.62 13.27 10.01 7.42 3.94 52.34%
DY 9.38 9.04 0.00 12.14 7.08 6.25 0.00 -
P/NAPS 0.50 0.51 0.62 0.64 0.66 0.75 0.84 -29.12%

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