[ALCOM] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 83.64%
YoY- 71.72%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 62,672 72,542 67,447 58,714 66,167 79,111 57,437 5.98%
PBT -12,968 3,393 2,857 1,937 -4,275 11,784 275 -
Tax 133 -1,328 -1,132 -2,795 -969 -1,881 -275 -
NP -12,835 2,065 1,725 -858 -5,244 9,903 0 -
-
NP to SH -12,835 2,065 1,725 -858 -5,244 9,903 -759 557.69%
-
Tax Rate - 39.14% 39.62% 144.30% - 15.96% 100.00% -
Total Cost 75,507 70,477 65,722 59,572 71,411 69,208 57,437 19.98%
-
Net Worth 184,866 198,557 201,469 206,716 213,986 219,186 210,389 -8.25%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 6,618 - - - - - -
Div Payout % - 320.51% - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 184,866 198,557 201,469 206,716 213,986 219,186 210,389 -8.25%
NOSH 132,047 132,371 131,679 131,666 132,090 132,040 133,157 -0.55%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -20.48% 2.85% 2.56% -1.46% -7.93% 12.52% 0.00% -
ROE -6.94% 1.04% 0.86% -0.42% -2.45% 4.52% -0.36% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 47.46 54.80 51.22 44.59 50.09 59.91 43.13 6.57%
EPS -9.72 1.56 1.31 -0.65 -3.97 7.50 -0.57 561.37%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.50 1.53 1.57 1.62 1.66 1.58 -7.74%
Adjusted Per Share Value based on latest NOSH - 131,666
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 46.65 54.00 50.21 43.71 49.26 58.89 42.76 5.97%
EPS -9.55 1.54 1.28 -0.64 -3.90 7.37 -0.57 553.64%
DPS 0.00 4.93 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3762 1.4781 1.4998 1.5389 1.593 1.6317 1.5662 -8.25%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.15 1.19 1.09 1.14 1.20 1.21 1.17 -
P/RPS 2.42 2.17 2.13 2.56 2.40 2.02 2.71 -7.26%
P/EPS -11.83 76.28 83.21 -174.94 -30.23 16.13 -205.26 -85.05%
EY -8.45 1.31 1.20 -0.57 -3.31 6.20 -0.49 566.32%
DY 0.00 4.20 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.79 0.71 0.73 0.74 0.73 0.74 7.07%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 27/11/03 29/08/03 10/07/03 25/02/03 28/11/02 22/08/02 30/05/02 -
Price 1.25 1.24 1.20 1.10 1.24 1.25 1.20 -
P/RPS 2.63 2.26 2.34 2.47 2.48 2.09 2.78 -3.62%
P/EPS -12.86 79.49 91.60 -168.80 -31.23 16.67 -210.53 -84.46%
EY -7.78 1.26 1.09 -0.59 -3.20 6.00 -0.47 548.40%
DY 0.00 4.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.83 0.78 0.70 0.77 0.75 0.76 11.09%

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