[ALCOM] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 462.59%
YoY- 419.15%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 599,011 415,688 285,542 139,828 316,402 206,769 136,025 167.94%
PBT 45,385 31,217 21,826 10,743 881 -7,708 -5,997 -
Tax -12,858 -9,062 -6,552 -3,345 434 -1,051 -624 647.47%
NP 32,527 22,155 15,274 7,398 1,315 -8,759 -6,621 -
-
NP to SH 32,461 22,155 15,274 7,398 1,315 -8,759 -6,621 -
-
Tax Rate 28.33% 29.03% 30.02% 31.14% -49.26% - - -
Total Cost 566,484 393,533 270,268 132,430 315,087 215,528 142,646 150.14%
-
Net Worth 155,823 145,077 138,360 130,301 123,584 112,838 115,524 22.01%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 3,358 - - - - - - -
Div Payout % 10.35% - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 155,823 145,077 138,360 130,301 123,584 112,838 115,524 22.01%
NOSH 134,331 134,331 134,331 134,331 134,331 134,331 134,331 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 5.43% 5.33% 5.35% 5.29% 0.42% -4.24% -4.87% -
ROE 20.83% 15.27% 11.04% 5.68% 1.06% -7.76% -5.73% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 445.92 309.45 212.57 104.09 235.54 153.93 101.26 167.94%
EPS 24.21 16.49 11.37 5.51 0.98 -6.52 -4.93 -
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.08 1.03 0.97 0.92 0.84 0.86 22.01%
Adjusted Per Share Value based on latest NOSH - 134,331
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 444.95 308.78 212.10 103.87 235.03 153.59 101.04 167.94%
EPS 24.11 16.46 11.35 5.50 0.98 -6.51 -4.92 -
DPS 2.49 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1575 1.0777 1.0278 0.9679 0.918 0.8382 0.8581 22.01%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.82 0.86 0.73 0.70 0.595 0.445 0.41 -
P/RPS 0.18 0.28 0.34 0.67 0.25 0.29 0.40 -41.19%
P/EPS 3.39 5.21 6.42 12.71 60.78 -6.82 -8.32 -
EY 29.47 19.18 15.58 7.87 1.65 -14.65 -12.02 -
DY 3.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.80 0.71 0.72 0.65 0.53 0.48 29.72%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 21/02/22 30/11/21 24/08/21 25/05/21 23/02/21 24/11/20 25/08/20 -
Price 1.04 0.795 0.75 0.885 0.56 0.58 0.44 -
P/RPS 0.23 0.26 0.35 0.85 0.24 0.38 0.43 -34.03%
P/EPS 4.30 4.82 6.60 16.07 57.21 -8.90 -8.93 -
EY 23.24 20.75 15.16 6.22 1.75 -11.24 -11.20 -
DY 2.40 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.74 0.73 0.91 0.61 0.69 0.51 45.88%

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