[ALCOM] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Announcement Date
09-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 75.9%
YoY- 354.75%
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 285,104 181,732 95,203 317,132 232,858 151,069 73,869 145.44%
PBT 13,403 9,382 5,280 15,779 10,570 4,817 2,274 225.24%
Tax -3,748 -2,796 -1,251 -4,169 -3,926 -1,905 -1,121 123.10%
NP 9,655 6,586 4,029 11,610 6,644 2,912 1,153 310.77%
-
NP to SH 10,129 6,586 4,029 11,687 6,644 2,912 1,153 324.07%
-
Tax Rate 27.96% 29.80% 23.69% 26.42% 37.14% 39.55% 49.30% -
Total Cost 275,449 175,146 91,174 305,522 226,214 148,157 72,716 142.41%
-
Net Worth 118,664 113,736 179,862 177,035 170,605 168,101 165,660 -19.89%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 118,664 113,736 179,862 177,035 170,605 168,101 165,660 -19.89%
NOSH 134,330 134,330 134,330 133,109 134,331 132,363 132,528 0.90%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 3.39% 3.62% 4.23% 3.66% 2.85% 1.93% 1.56% -
ROE 8.54% 5.79% 2.24% 6.60% 3.89% 1.73% 0.70% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 213.83 137.41 71.99 238.25 176.07 114.13 55.74 144.45%
EPS 7.24 4.98 3.05 8.78 5.02 2.20 0.87 309.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.86 1.36 1.33 1.29 1.27 1.25 -20.21%
Adjusted Per Share Value based on latest NOSH - 134,148
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 211.78 134.99 70.72 235.57 172.97 112.22 54.87 145.45%
EPS 7.52 4.89 2.99 8.68 4.94 2.16 0.86 322.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8815 0.8448 1.336 1.315 1.2673 1.2487 1.2305 -19.88%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.86 1.25 2.20 1.09 0.905 0.97 0.815 -
P/RPS 0.40 0.91 3.06 0.00 0.51 0.85 1.46 -57.71%
P/EPS 11.32 25.10 72.22 0.00 18.01 44.09 93.68 -75.46%
EY 8.83 3.98 1.38 0.00 5.55 2.27 1.07 306.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.45 1.62 0.00 0.70 0.76 0.65 30.49%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 30/11/17 28/08/17 09/05/17 21/02/17 22/11/16 25/08/16 -
Price 0.84 1.08 1.32 1.13 1.00 0.945 0.765 -
P/RPS 0.39 0.79 1.83 0.00 0.57 0.83 1.37 -56.62%
P/EPS 11.06 21.69 43.33 0.00 19.91 42.95 87.93 -74.80%
EY 9.04 4.61 2.31 0.00 5.02 2.33 1.14 296.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.26 0.97 0.00 0.78 0.74 0.61 33.30%

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