[ALCOM] QoQ Quarter Result on 12-Mar-2004 [#1]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
12-Mar-2004 [#1]
Profit Trend
QoQ- 99.64%
YoY- 61.1%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 12/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 67,719 72,374 69,989 69,989 63,315 62,672 72,542 -5.33%
PBT 29,273 6,057 4,468 4,468 2,206 -12,968 3,393 456.98%
Tax -2,180 -1,787 -1,689 -1,689 -814 133 -1,328 48.43%
NP 27,093 4,270 2,779 2,779 1,392 -12,835 2,065 677.91%
-
NP to SH 27,093 4,270 2,779 2,779 1,392 -12,835 2,065 677.91%
-
Tax Rate 7.45% 29.50% 37.80% 37.80% 36.90% - 39.14% -
Total Cost 40,626 68,104 67,210 67,210 61,923 75,507 70,477 -35.53%
-
Net Worth 208,480 188,459 191,883 0 189,577 184,866 198,557 3.96%
Dividend
30/09/04 30/06/04 31/03/04 12/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 13,450 6,589 - - - - 6,618 75.97%
Div Payout % 49.65% 154.32% - - - - 320.51% -
Equity
30/09/04 30/06/04 31/03/04 12/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 208,480 188,459 191,883 0 189,577 184,866 198,557 3.96%
NOSH 134,503 131,790 132,333 132,333 132,571 132,047 132,371 1.28%
Ratio Analysis
30/09/04 30/06/04 31/03/04 12/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 40.01% 5.90% 3.97% 3.97% 2.20% -20.48% 2.85% -
ROE 13.00% 2.27% 1.45% 0.00% 0.73% -6.94% 1.04% -
Per Share
30/09/04 30/06/04 31/03/04 12/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 50.35 54.92 52.89 52.89 47.76 47.46 54.80 -6.52%
EPS 20.54 3.24 2.10 2.10 1.05 -9.72 1.56 680.11%
DPS 10.00 5.00 0.00 0.00 0.00 0.00 5.00 73.74%
NAPS 1.55 1.43 1.45 0.00 1.43 1.40 1.50 2.64%
Adjusted Per Share Value based on latest NOSH - 132,333
30/09/04 30/06/04 31/03/04 12/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 50.41 53.88 52.10 52.10 47.13 46.65 54.00 -5.33%
EPS 20.17 3.18 2.07 2.07 1.04 -9.55 1.54 676.84%
DPS 10.01 4.91 0.00 0.00 0.00 0.00 4.93 75.84%
NAPS 1.552 1.403 1.4284 0.00 1.4113 1.3762 1.4781 3.96%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 12/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 30/09/04 30/06/04 31/03/04 12/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.47 1.20 1.14 1.14 1.12 1.15 1.19 -
P/RPS 2.92 2.19 2.16 2.16 2.35 2.42 2.17 26.69%
P/EPS 7.30 37.04 54.29 54.29 106.67 -11.83 76.28 -84.58%
EY 13.70 2.70 1.84 1.84 0.94 -8.45 1.31 549.29%
DY 6.80 4.17 0.00 0.00 0.00 0.00 4.20 46.81%
P/NAPS 0.95 0.84 0.79 0.00 0.78 0.82 0.79 15.83%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 12/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/11/04 26/08/04 31/05/04 - 20/02/04 27/11/03 29/08/03 -
Price 1.60 1.31 1.11 0.00 1.08 1.25 1.24 -
P/RPS 3.18 2.39 2.10 0.00 2.26 2.63 2.26 31.28%
P/EPS 7.94 40.43 52.86 0.00 102.86 -12.86 79.49 -84.05%
EY 12.59 2.47 1.89 0.00 0.97 -7.78 1.26 526.13%
DY 6.25 3.82 0.00 0.00 0.00 0.00 4.03 41.86%
P/NAPS 1.03 0.92 0.77 0.00 0.76 0.89 0.83 18.77%

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