[ALCOM] QoQ TTM 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- 13.71%
YoY- -220.01%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 12/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 280,071 275,667 265,965 268,518 265,976 261,375 264,870 4.54%
PBT 44,266 17,199 -1,826 -2,901 -4,512 -4,781 3,912 591.37%
Tax -7,345 -5,979 -4,059 -3,698 -3,141 -5,122 -6,224 14.10%
NP 36,921 11,220 -5,885 -6,599 -7,653 -9,903 -2,312 -
-
NP to SH 36,921 11,220 -5,918 -6,632 -7,686 -9,936 -2,312 -
-
Tax Rate 16.59% 34.76% - - - - 159.10% -
Total Cost 243,150 264,447 271,850 275,117 273,629 271,278 267,182 -7.23%
-
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 20,039 6,589 - 6,618 6,618 6,618 6,618 141.79%
Div Payout % 54.28% 58.73% - 0.00% 0.00% 0.00% 0.00% -
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 13.18% 4.07% -2.21% -2.46% -2.88% -3.79% -0.87% -
ROE 17.71% 5.95% -3.08% 0.00% -4.05% -5.37% -1.16% -
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 208.23 209.17 200.98 202.91 200.63 197.94 200.10 3.22%
EPS 27.45 8.51 -4.47 -5.01 -5.80 -7.52 -1.75 -
DPS 14.90 5.00 0.00 5.00 5.00 5.00 5.00 138.73%
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 208.49 205.21 197.99 199.89 198.00 194.58 197.18 4.54%
EPS 27.49 8.35 -4.41 -4.94 -5.72 -7.40 -1.72 -
DPS 14.92 4.91 0.00 4.93 4.93 4.93 4.93 141.69%
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 0.71 0.57 0.57 0.56 0.56 0.58 0.59 15.89%
P/EPS 5.36 14.10 -25.49 -22.75 -19.32 -15.28 -68.13 -
EY 18.67 7.09 -3.92 -4.40 -5.18 -6.54 -1.47 -
DY 10.14 4.17 0.00 4.39 4.46 4.35 4.20 101.86%
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 0.77 0.63 0.55 0.00 0.54 0.63 0.62 18.84%
P/EPS 5.83 15.39 -24.82 0.00 -18.63 -16.61 -71.00 -
EY 17.16 6.50 -4.03 0.00 -5.37 -6.02 -1.41 -
DY 9.31 3.82 0.00 0.00 4.63 4.00 4.03 94.89%
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