[ALCOM] QoQ TTM 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- 251.27%
YoY- 202.32%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 261,375 264,870 271,439 261,429 261,384 266,688 272,498 -2.73%
PBT -4,781 3,912 12,304 9,722 5,446 11,680 1,002 -
Tax -5,122 -6,224 -6,778 -6,680 -4,580 -4,123 -2,784 50.09%
NP -9,903 -2,312 5,526 3,042 866 7,557 -1,782 213.41%
-
NP to SH -9,936 -2,312 5,526 3,042 866 7,557 -1,782 214.11%
-
Tax Rate - 159.10% 55.09% 68.71% 84.10% 35.30% 277.84% -
Total Cost 271,278 267,182 265,913 258,387 260,518 259,131 274,280 -0.73%
-
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 6,618 - - - - - -
Div Payout % 0.00% 0.00% - - - - - -
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 -3.79% -0.87% 2.04% 1.16% 0.33% 2.83% -0.65% -
ROE -5.37% -1.16% 2.74% 1.47% 0.40% 3.45% -0.85% -
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 197.94 200.10 206.14 198.55 197.88 201.98 204.64 -2.19%
EPS -7.52 -1.75 4.20 2.31 0.66 5.72 -1.34 215.46%
DPS 5.00 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 194.58 197.18 202.07 194.62 194.58 198.53 202.86 -2.73%
EPS -7.40 -1.72 4.11 2.26 0.64 5.63 -1.33 213.66%
DPS 4.93 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 0.58 0.59 0.53 0.57 0.61 0.60 0.57 1.16%
P/EPS -15.28 -68.13 25.97 49.34 183.04 21.14 -87.43 -68.70%
EY -6.54 -1.47 3.85 2.03 0.55 4.73 -1.14 220.12%
DY 4.35 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 0.63 0.62 0.58 0.55 0.63 0.62 0.59 4.46%
P/EPS -16.61 -71.00 28.59 47.61 189.14 21.84 -89.67 -67.47%
EY -6.02 -1.41 3.50 2.10 0.53 4.58 -1.12 206.53%
DY 4.00 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