[ALCOM] QoQ Quarter Result on 30-Sep-2006

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006
Profit Trend
QoQ- -52.04%
YoY- -43.78%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 112,902 99,498 87,118 90,905 107,256 88,429 71,463 35.76%
PBT 6,084 3,480 1,799 3,060 5,806 6,788 4,299 26.13%
Tax -1,662 -1,084 109 -796 -1,085 -1,715 -1,048 36.10%
NP 4,422 2,396 1,908 2,264 4,721 5,073 3,251 22.83%
-
NP to SH 4,422 2,396 1,908 2,264 4,721 5,073 2,596 42.76%
-
Tax Rate 27.32% 31.15% -6.06% 26.01% 18.69% 25.27% 24.38% -
Total Cost 108,480 97,102 85,210 88,641 102,535 83,356 68,212 36.36%
-
Net Worth 206,448 208,984 205,476 210,418 212,777 215,702 226,317 -5.95%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - 9,983 10,006 - - - 3,328 -
Div Payout % - 416.67% 524.48% - - - 128.21% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 206,448 208,984 205,476 210,418 212,777 215,702 226,317 -5.95%
NOSH 133,192 133,111 133,426 133,176 132,985 133,149 133,128 0.03%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 3.92% 2.41% 2.19% 2.49% 4.40% 5.74% 4.55% -
ROE 2.14% 1.15% 0.93% 1.08% 2.22% 2.35% 1.15% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 84.77 74.75 65.29 68.26 80.65 66.41 53.68 35.72%
EPS 3.32 1.80 1.43 1.70 3.55 3.81 1.95 42.72%
DPS 0.00 7.50 7.50 0.00 0.00 0.00 2.50 -
NAPS 1.55 1.57 1.54 1.58 1.60 1.62 1.70 -5.98%
Adjusted Per Share Value based on latest NOSH - 133,176
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 83.86 73.91 64.71 67.53 79.67 65.69 53.08 35.76%
EPS 3.28 1.78 1.42 1.68 3.51 3.77 1.93 42.54%
DPS 0.00 7.42 7.43 0.00 0.00 0.00 2.47 -
NAPS 1.5335 1.5524 1.5263 1.563 1.5805 1.6023 1.6811 -5.95%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.30 1.36 1.35 1.35 1.49 1.50 1.33 -
P/RPS 1.53 0.00 2.07 1.98 1.85 2.26 2.48 -27.59%
P/EPS 39.16 0.00 94.41 79.41 41.97 39.37 68.21 -30.99%
EY 2.55 0.00 1.06 1.26 2.38 2.54 1.47 44.51%
DY 0.00 0.00 5.56 0.00 0.00 0.00 1.88 -
P/NAPS 0.84 1.36 0.88 0.85 0.93 0.93 0.78 5.07%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 31/05/07 26/02/07 28/11/06 17/08/06 24/05/06 24/02/06 -
Price 1.30 1.28 1.45 1.40 1.39 1.52 1.43 -
P/RPS 1.53 0.00 2.22 2.05 1.72 2.29 2.66 -30.90%
P/EPS 39.16 0.00 101.40 82.35 39.15 39.90 73.33 -34.25%
EY 2.55 0.00 0.99 1.21 2.55 2.51 1.36 52.23%
DY 0.00 0.00 5.17 0.00 0.00 0.00 1.75 -
P/NAPS 0.84 1.28 0.94 0.89 0.87 0.94 0.84 0.00%

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