[ALCOM] QoQ TTM Result on 31-Dec-2009 [#3]

Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 46.71%
YoY- -135.66%
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 286,262 276,157 254,011 221,086 222,669 252,560 302,893 -3.69%
PBT 6,976 8,534 6,785 -6,392 -10,447 -8,695 -995 -
Tax -839 -1,387 -1,096 2,127 2,443 1,895 357 -
NP 6,137 7,147 5,689 -4,265 -8,004 -6,800 -638 -
-
NP to SH 6,137 7,147 5,689 -4,265 -8,004 -6,800 -638 -
-
Tax Rate 12.03% 16.25% 16.15% - - - - -
Total Cost 280,125 269,010 248,322 225,351 230,673 259,360 303,531 -5.20%
-
Net Worth 187,642 195,079 193,179 192,203 189,583 201,639 198,255 -3.59%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 9,910 - 14,199 20,808 20,808 40,692 26,492 -48.05%
Div Payout % 161.49% - 249.60% 0.00% 0.00% 0.00% 0.00% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 187,642 195,079 193,179 192,203 189,583 201,639 198,255 -3.59%
NOSH 132,142 131,810 132,314 132,554 132,575 141,999 132,170 -0.01%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 2.14% 2.59% 2.24% -1.93% -3.59% -2.69% -0.21% -
ROE 3.27% 3.66% 2.94% -2.22% -4.22% -3.37% -0.32% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 216.63 209.51 191.97 166.79 167.96 177.86 229.17 -3.67%
EPS 4.64 5.42 4.30 -3.22 -6.04 -4.79 -0.48 -
DPS 7.50 0.00 10.73 15.70 15.70 28.66 20.00 -47.96%
NAPS 1.42 1.48 1.46 1.45 1.43 1.42 1.50 -3.58%
Adjusted Per Share Value based on latest NOSH - 132,554
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 213.10 205.58 189.09 164.58 165.76 188.01 225.48 -3.69%
EPS 4.57 5.32 4.24 -3.17 -5.96 -5.06 -0.47 -
DPS 7.38 0.00 10.57 15.49 15.49 30.29 19.72 -48.03%
NAPS 1.3969 1.4522 1.4381 1.4308 1.4113 1.5011 1.4759 -3.59%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.93 0.92 0.97 1.08 1.06 0.95 0.80 -
P/RPS 0.43 0.44 0.51 0.65 0.63 0.53 0.35 14.69%
P/EPS 20.02 16.97 22.56 -33.57 -17.56 -19.84 -165.73 -
EY 4.99 5.89 4.43 -2.98 -5.70 -5.04 -0.60 -
DY 8.06 0.00 11.06 14.54 14.81 30.16 25.00 -52.94%
P/NAPS 0.65 0.62 0.66 0.74 0.74 0.67 0.53 14.56%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 26/08/10 25/05/10 23/02/10 26/11/09 25/08/09 25/05/09 -
Price 0.91 0.92 0.92 1.02 1.09 1.00 0.91 -
P/RPS 0.42 0.44 0.48 0.61 0.65 0.56 0.40 3.30%
P/EPS 19.59 16.97 21.40 -31.70 -18.05 -20.88 -188.52 -
EY 5.10 5.89 4.67 -3.15 -5.54 -4.79 -0.53 -
DY 8.24 0.00 11.67 15.39 14.40 28.66 21.98 -47.97%
P/NAPS 0.64 0.62 0.63 0.70 0.76 0.70 0.61 3.24%

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