[ALCOM] QoQ TTM Result on 30-Sep-2003 [#3]

Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -329.76%
YoY- -1247.34%
View:
Show?
TTM Result
31/03/04 12/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 265,965 268,518 265,976 261,375 264,870 271,439 261,429 1.38%
PBT -1,826 -2,901 -4,512 -4,781 3,912 12,304 9,722 -
Tax -4,059 -3,698 -3,141 -5,122 -6,224 -6,778 -6,680 -32.88%
NP -5,885 -6,599 -7,653 -9,903 -2,312 5,526 3,042 -
-
NP to SH -5,918 -6,632 -7,686 -9,936 -2,312 5,526 3,042 -
-
Tax Rate - - - - 159.10% 55.09% 68.71% -
Total Cost 271,850 275,117 273,629 271,278 267,182 265,913 258,387 4.14%
-
Net Worth 191,883 0 189,577 184,866 198,557 201,469 206,716 -5.78%
Dividend
31/03/04 12/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - 6,618 6,618 6,618 6,618 - - -
Div Payout % - 0.00% 0.00% 0.00% 0.00% - - -
Equity
31/03/04 12/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 191,883 0 189,577 184,866 198,557 201,469 206,716 -5.78%
NOSH 132,333 132,333 132,571 132,047 132,371 131,679 131,666 0.40%
Ratio Analysis
31/03/04 12/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -2.21% -2.46% -2.88% -3.79% -0.87% 2.04% 1.16% -
ROE -3.08% 0.00% -4.05% -5.37% -1.16% 2.74% 1.47% -
Per Share
31/03/04 12/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 200.98 202.91 200.63 197.94 200.10 206.14 198.55 0.97%
EPS -4.47 -5.01 -5.80 -7.52 -1.75 4.20 2.31 -
DPS 0.00 5.00 5.00 5.00 5.00 0.00 0.00 -
NAPS 1.45 0.00 1.43 1.40 1.50 1.53 1.57 -6.16%
Adjusted Per Share Value based on latest NOSH - 132,047
31/03/04 12/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 197.99 199.89 198.00 194.58 197.18 202.07 194.62 1.38%
EPS -4.41 -4.94 -5.72 -7.40 -1.72 4.11 2.26 -
DPS 0.00 4.93 4.93 4.93 4.93 0.00 0.00 -
NAPS 1.4284 0.00 1.4113 1.3762 1.4781 1.4998 1.5389 -5.78%
Price Multiplier on Financial Quarter End Date
31/03/04 12/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 31/03/04 12/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.14 1.14 1.12 1.15 1.19 1.09 1.14 -
P/RPS 0.57 0.56 0.56 0.58 0.59 0.53 0.57 0.00%
P/EPS -25.49 -22.75 -19.32 -15.28 -68.13 25.97 49.34 -
EY -3.92 -4.40 -5.18 -6.54 -1.47 3.85 2.03 -
DY 0.00 4.39 4.46 4.35 4.20 0.00 0.00 -
P/NAPS 0.79 0.00 0.78 0.82 0.79 0.71 0.73 6.52%
Price Multiplier on Announcement Date
31/03/04 12/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 31/05/04 - 20/02/04 27/11/03 29/08/03 10/07/03 25/02/03 -
Price 1.11 0.00 1.08 1.25 1.24 1.20 1.10 -
P/RPS 0.55 0.00 0.54 0.63 0.62 0.58 0.55 0.00%
P/EPS -24.82 0.00 -18.63 -16.61 -71.00 28.59 47.61 -
EY -4.03 0.00 -5.37 -6.02 -1.41 3.50 2.10 -
DY 0.00 0.00 4.63 4.00 4.03 0.00 0.00 -
P/NAPS 0.77 0.00 0.76 0.89 0.83 0.78 0.70 7.92%

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