[ALCOM] QoQ Quarter Result on 30-Sep-2007

Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007
Profit Trend
QoQ- 14.36%
YoY- 123.37%
Quarter Report
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 102,401 101,041 85,092 98,012 112,902 99,498 87,118 11.38%
PBT 7,983 5,396 3,130 6,364 6,084 3,480 1,799 170.28%
Tax -1,750 -1,324 -864 -1,307 -1,662 -1,084 109 -
NP 6,233 4,072 2,266 5,057 4,422 2,396 1,908 120.32%
-
NP to SH 6,233 4,072 2,266 5,057 4,422 2,396 1,908 120.32%
-
Tax Rate 21.92% 24.54% 27.60% 20.54% 27.32% 31.15% -6.06% -
Total Cost 96,168 96,969 82,826 92,955 108,480 97,102 85,210 8.40%
-
Net Worth 218,353 214,245 214,603 212,153 206,448 208,984 205,476 4.13%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 6,653 - - - 9,983 10,006 -
Div Payout % - 163.40% - - - 416.67% 524.48% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 218,353 214,245 214,603 212,153 206,448 208,984 205,476 4.13%
NOSH 132,335 133,071 133,294 133,430 133,192 133,111 133,426 -0.54%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 6.09% 4.03% 2.66% 5.16% 3.92% 2.41% 2.19% -
ROE 2.85% 1.90% 1.06% 2.38% 2.14% 1.15% 0.93% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 77.38 75.93 63.84 73.46 84.77 74.75 65.29 12.00%
EPS 4.71 3.06 1.70 3.79 3.32 1.80 1.43 121.53%
DPS 0.00 5.00 0.00 0.00 0.00 7.50 7.50 -
NAPS 1.65 1.61 1.61 1.59 1.55 1.57 1.54 4.71%
Adjusted Per Share Value based on latest NOSH - 133,430
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 76.23 75.22 63.35 72.96 84.05 74.07 64.85 11.39%
EPS 4.64 3.03 1.69 3.76 3.29 1.78 1.42 120.36%
DPS 0.00 4.95 0.00 0.00 0.00 7.43 7.45 -
NAPS 1.6255 1.5949 1.5976 1.5793 1.5369 1.5557 1.5296 4.14%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.98 1.04 1.25 1.27 1.30 1.36 1.35 -
P/RPS 1.27 1.37 1.96 1.73 1.53 0.00 2.07 -27.81%
P/EPS 20.81 33.99 73.53 33.51 39.16 0.00 94.41 -63.54%
EY 4.81 2.94 1.36 2.98 2.55 0.00 1.06 174.34%
DY 0.00 4.81 0.00 0.00 0.00 0.00 5.56 -
P/NAPS 0.59 0.65 0.78 0.80 0.84 1.36 0.88 -23.41%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 27/05/08 26/02/08 27/11/07 28/08/07 31/05/07 26/02/07 -
Price 1.02 1.03 1.06 1.20 1.30 1.28 1.45 -
P/RPS 1.32 1.36 1.66 1.63 1.53 0.00 2.22 -29.31%
P/EPS 21.66 33.66 62.35 31.66 39.16 0.00 101.40 -64.29%
EY 4.62 2.97 1.60 3.16 2.55 0.00 0.99 179.51%
DY 0.00 4.85 0.00 0.00 0.00 0.00 5.17 -
P/NAPS 0.62 0.64 0.66 0.75 0.84 1.28 0.94 -24.24%

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