[ALCOM] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 289.59%
YoY- 585.29%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 12/03/04 31/12/03 CAGR
Revenue 288,516 276,128 280,071 275,667 265,965 268,518 265,976 6.72%
PBT 44,613 43,648 44,266 17,199 -1,826 -2,901 -4,512 -
Tax -6,323 -7,060 -7,345 -5,979 -4,059 -3,698 -3,141 75.07%
NP 38,290 36,588 36,921 11,220 -5,885 -6,599 -7,653 -
-
NP to SH 38,290 36,588 36,921 11,220 -5,918 -6,632 -7,686 -
-
Tax Rate 14.17% 16.17% 16.59% 34.76% - - - -
Total Cost 250,226 239,540 243,150 264,447 271,850 275,117 273,629 -6.90%
-
Net Worth 209,940 206,257 208,480 188,459 191,883 0 189,577 8.50%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 12/03/04 31/12/03 CAGR
Div 20,039 20,039 20,039 6,589 - 6,618 6,618 142.73%
Div Payout % 52.34% 54.77% 54.28% 58.73% - 0.00% 0.00% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 12/03/04 31/12/03 CAGR
Net Worth 209,940 206,257 208,480 188,459 191,883 0 189,577 8.50%
NOSH 132,874 132,216 134,503 131,790 132,333 132,333 132,571 0.18%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 12/03/04 31/12/03 CAGR
NP Margin 13.27% 13.25% 13.18% 4.07% -2.21% -2.46% -2.88% -
ROE 18.24% 17.74% 17.71% 5.95% -3.08% 0.00% -4.05% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 12/03/04 31/12/03 CAGR
RPS 217.14 208.85 208.23 209.17 200.98 202.91 200.63 6.53%
EPS 28.82 27.67 27.45 8.51 -4.47 -5.01 -5.80 -
DPS 15.00 15.00 14.90 5.00 0.00 5.00 5.00 140.93%
NAPS 1.58 1.56 1.55 1.43 1.45 0.00 1.43 8.31%
Adjusted Per Share Value based on latest NOSH - 131,790
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 12/03/04 31/12/03 CAGR
RPS 214.31 205.11 208.04 204.77 197.56 199.46 197.57 6.72%
EPS 28.44 27.18 27.43 8.33 -4.40 -4.93 -5.71 -
DPS 14.89 14.89 14.89 4.89 0.00 4.92 4.92 142.63%
NAPS 1.5595 1.5321 1.5486 1.3999 1.4253 0.00 1.4082 8.51%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 12/03/04 31/12/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 12/03/04 31/12/03 -
Price 1.52 1.98 1.47 1.20 1.14 1.14 1.12 -
P/RPS 0.70 0.95 0.71 0.57 0.57 0.56 0.56 19.55%
P/EPS 5.27 7.16 5.36 14.10 -25.49 -22.75 -19.32 -
EY 18.96 13.98 18.67 7.09 -3.92 -4.40 -5.18 -
DY 9.87 7.58 10.14 4.17 0.00 4.39 4.46 88.85%
P/NAPS 0.96 1.27 0.95 0.84 0.79 0.00 0.78 18.08%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 12/03/04 31/12/03 CAGR
Date 26/05/05 23/02/05 25/11/04 26/08/04 31/05/04 - 20/02/04 -
Price 1.70 1.78 1.60 1.31 1.11 0.00 1.08 -
P/RPS 0.78 0.85 0.77 0.63 0.55 0.00 0.54 34.22%
P/EPS 5.90 6.43 5.83 15.39 -24.82 0.00 -18.63 -
EY 16.95 15.55 17.16 6.50 -4.03 0.00 -5.37 -
DY 8.82 8.43 9.31 3.82 0.00 0.00 4.63 67.50%
P/NAPS 1.08 1.14 1.03 0.92 0.77 0.00 0.76 32.48%

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