[ALCOM] QoQ TTM Result on 31-Dec-2003 [#4]

Announcement Date
20-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 22.64%
YoY- -352.66%
View:
Show?
TTM Result
30/06/04 31/03/04 12/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 275,667 265,965 268,518 265,976 261,375 264,870 271,439 1.24%
PBT 17,199 -1,826 -2,901 -4,512 -4,781 3,912 12,304 30.66%
Tax -5,979 -4,059 -3,698 -3,141 -5,122 -6,224 -6,778 -9.53%
NP 11,220 -5,885 -6,599 -7,653 -9,903 -2,312 5,526 76.06%
-
NP to SH 11,220 -5,918 -6,632 -7,686 -9,936 -2,312 5,526 76.06%
-
Tax Rate 34.76% - - - - 159.10% 55.09% -
Total Cost 264,447 271,850 275,117 273,629 271,278 267,182 265,913 -0.44%
-
Net Worth 188,459 191,883 0 189,577 184,866 198,557 201,469 -5.19%
Dividend
30/06/04 31/03/04 12/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 6,589 - 6,618 6,618 6,618 6,618 - -
Div Payout % 58.73% - 0.00% 0.00% 0.00% 0.00% - -
Equity
30/06/04 31/03/04 12/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 188,459 191,883 0 189,577 184,866 198,557 201,469 -5.19%
NOSH 131,790 132,333 132,333 132,571 132,047 132,371 131,679 0.06%
Ratio Analysis
30/06/04 31/03/04 12/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 4.07% -2.21% -2.46% -2.88% -3.79% -0.87% 2.04% -
ROE 5.95% -3.08% 0.00% -4.05% -5.37% -1.16% 2.74% -
Per Share
30/06/04 31/03/04 12/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 209.17 200.98 202.91 200.63 197.94 200.10 206.14 1.17%
EPS 8.51 -4.47 -5.01 -5.80 -7.52 -1.75 4.20 75.76%
DPS 5.00 0.00 5.00 5.00 5.00 5.00 0.00 -
NAPS 1.43 1.45 0.00 1.43 1.40 1.50 1.53 -5.25%
Adjusted Per Share Value based on latest NOSH - 132,571
30/06/04 31/03/04 12/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 205.21 197.99 199.89 198.00 194.58 197.18 202.07 1.23%
EPS 8.35 -4.41 -4.94 -5.72 -7.40 -1.72 4.11 76.14%
DPS 4.91 0.00 4.93 4.93 4.93 4.93 0.00 -
NAPS 1.403 1.4284 0.00 1.4113 1.3762 1.4781 1.4998 -5.18%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 12/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/06/04 31/03/04 12/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.20 1.14 1.14 1.12 1.15 1.19 1.09 -
P/RPS 0.57 0.57 0.56 0.56 0.58 0.59 0.53 5.98%
P/EPS 14.10 -25.49 -22.75 -19.32 -15.28 -68.13 25.97 -38.60%
EY 7.09 -3.92 -4.40 -5.18 -6.54 -1.47 3.85 62.85%
DY 4.17 0.00 4.39 4.46 4.35 4.20 0.00 -
P/NAPS 0.84 0.79 0.00 0.78 0.82 0.79 0.71 14.37%
Price Multiplier on Announcement Date
30/06/04 31/03/04 12/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/08/04 31/05/04 - 20/02/04 27/11/03 29/08/03 10/07/03 -
Price 1.31 1.11 0.00 1.08 1.25 1.24 1.20 -
P/RPS 0.63 0.55 0.00 0.54 0.63 0.62 0.58 6.82%
P/EPS 15.39 -24.82 0.00 -18.63 -16.61 -71.00 28.59 -39.02%
EY 6.50 -4.03 0.00 -5.37 -6.02 -1.41 3.50 63.95%
DY 3.82 0.00 0.00 4.63 4.00 4.03 0.00 -
P/NAPS 0.92 0.77 0.00 0.76 0.89 0.83 0.78 14.09%

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