[ALCOM] QoQ TTM Result on 31-Mar-2001 [#1]

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
TTM Result
Revenue	279,996	296,575	304,913	305,109	317,493	311,636	312,394	-7.02%
YoY %	-5.59%	-2.73%	-0.06%	-3.90%	1.88%	-0.24%	-	-
Horiz. %	89.63%	94.94%	97.61%	97.67%	101.63%	99.76%	100.00%	-
PBT	-699	4,141	6,281	10,728	14,889	18,138	18,237	-
YoY %	-116.88%	-34.07%	-41.45%	-27.95%	-17.91%	-0.54%	-	-
Horiz. %	-3.83%	22.71%	34.44%	58.83%	81.64%	99.46%	100.00%	-
Tax	-324	-196	-282	168	-2,248	-2,754	-3,276	-78.52%
YoY %	-65.31%	30.50%	-267.86%	107.47%	18.37%	15.93%	-	-
Horiz. %	9.89%	5.98%	8.61%	-5.13%	68.62%	84.07%	100.00%	-
NP	-1,023	3,945	5,999	10,896	12,641	15,384	14,961	-
YoY %	-125.93%	-34.24%	-44.94%	-13.80%	-17.83%	2.83%	-	-
Horiz. %	-6.84%	26.37%	40.10%	72.83%	84.49%	102.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-2,973	1,995	4,049	8,946	12,641	15,384	14,961	-
YoY %	-249.02%	-50.73%	-54.74%	-29.23%	-17.83%	2.83%	-	-
Horiz. %	-19.87%	13.33%	27.06%	59.80%	84.49%	102.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	4.73%	4.49%	-1.57%	15.10%	15.18%	17.96%	-
YoY %	-	5.35%	385.99%	-110.40%	-0.53%	-15.48%	-	-
Horiz. %	-	26.34%	25.00%	-8.74%	84.08%	84.52%	100.00%	-
Total Cost	281,019	292,630	298,914	294,213	304,852	296,252	297,433	-3.70%
YoY %	-3.97%	-2.10%	1.60%	-3.49%	2.90%	-0.40%	-	-
Horiz. %	94.48%	98.39%	100.50%	98.92%	102.49%	99.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	209,741	218,365	216,418	218,877	219,893	224,592	220,820	-3.36%
YoY %	-3.95%	0.90%	-1.12%	-0.46%	-2.09%	1.71%	-	-
Horiz. %	94.98%	98.89%	98.01%	99.12%	99.58%	101.71%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Dividend
Div	-	6,623	6,623	6,623	6,623	6,605	6,605	-
YoY %	-	0.00%	0.00%	0.00%	0.27%	0.00%	-	-
Horiz. %	-	100.27%	100.27%	100.27%	100.27%	100.00%	100.00%	-
Div Payout %	-	331.99%	163.58%	74.04%	52.40%	42.94%	44.15%	-
YoY %	-	102.95%	120.93%	41.30%	22.03%	-2.74%	-	-
Horiz. %	-	751.96%	370.51%	167.70%	118.69%	97.26%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Equity
Net Worth	209,741	218,365	216,418	218,877	219,893	224,592	220,820	-3.36%
YoY %	-3.95%	0.90%	-1.12%	-0.46%	-2.09%	1.71%	-	-
Horiz. %	94.98%	98.89%	98.01%	99.12%	99.58%	101.71%	100.00%	-
NOSH	131,913	131,545	131,162	132,653	132,465	132,113	132,227	-0.15%
YoY %	0.28%	0.29%	-1.12%	0.14%	0.27%	-0.09%	-	-
Horiz. %	99.76%	99.48%	99.19%	100.32%	100.18%	99.91%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Ratio Analysis
NP Margin	-0.37%	1.33%	1.97%	3.57%	3.98%	4.94%	4.79%	-
YoY %	-127.82%	-32.49%	-44.82%	-10.30%	-19.43%	3.13%	-	-
Horiz. %	-7.72%	27.77%	41.13%	74.53%	83.09%	103.13%	100.00%	-
ROE	-1.42%	0.91%	1.87%	4.09%	5.75%	6.85%	6.78%	-
YoY %	-256.04%	-51.34%	-54.28%	-28.87%	-16.06%	1.03%	-	-
Horiz. %	-20.94%	13.42%	27.58%	60.32%	84.81%	101.03%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Per Share
RPS	212.26	225.45	232.47	230.01	239.68	235.89	236.25	-6.87%
YoY %	-5.85%	-3.02%	1.07%	-4.03%	1.61%	-0.15%	-	-
Horiz. %	89.85%	95.43%	98.40%	97.36%	101.45%	99.85%	100.00%	-
EPS	-2.25	1.52	3.09	6.74	9.54	11.64	11.31	-
YoY %	-248.03%	-50.81%	-54.15%	-29.35%	-18.04%	2.92%	-	-
Horiz. %	-19.89%	13.44%	27.32%	59.59%	84.35%	102.92%	100.00%	-
DPS	0.00	5.00	5.00	5.00	5.00	5.00	5.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.59	1.66	1.65	1.65	1.66	1.70	1.67	-3.21%
YoY %	-4.22%	0.61%	0.00%	-0.60%	-2.35%	1.80%	-	-
Horiz. %	95.21%	99.40%	98.80%	98.80%	99.40%	101.80%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 132,653
RPS	208.44	220.78	226.99	227.13	236.35	231.99	232.56	-7.02%
YoY %	-5.59%	-2.74%	-0.06%	-3.90%	1.88%	-0.25%	-	-
Horiz. %	89.63%	94.93%	97.60%	97.67%	101.63%	99.75%	100.00%	-
EPS	-2.21	1.49	3.01	6.66	9.41	11.45	11.14	-
YoY %	-248.32%	-50.50%	-54.80%	-29.22%	-17.82%	2.78%	-	-
Horiz. %	-19.84%	13.38%	27.02%	59.78%	84.47%	102.78%	100.00%	-
DPS	0.00	4.93	4.93	4.93	4.93	4.92	4.92	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.20%	0.00%	-	-
Horiz. %	0.00%	100.20%	100.20%	100.20%	100.20%	100.00%	100.00%	-
NAPS	1.5614	1.6256	1.6111	1.6294	1.6369	1.6719	1.6439	-3.36%
YoY %	-3.95%	0.90%	-1.12%	-0.46%	-2.09%	1.70%	-	-
Horiz. %	94.98%	98.89%	98.00%	99.12%	99.57%	101.70%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/01	28/09/01	29/06/01	30/03/01	26/12/00	29/09/00	30/06/00	-
Price	1.10	1.00	1.10	1.06	1.07	1.60	1.82	-
P/RPS	0.52	0.44	0.47	0.46	0.45	0.68	0.77	-22.97%
YoY %	18.18%	-6.38%	2.17%	2.22%	-33.82%	-11.69%	-	-
Horiz. %	67.53%	57.14%	61.04%	59.74%	58.44%	88.31%	100.00%	-
P/EPS	-48.81	65.94	35.63	15.72	11.21	13.74	16.09	-
YoY %	-174.02%	85.07%	126.65%	40.23%	-18.41%	-14.61%	-	-
Horiz. %	-303.36%	409.82%	221.44%	97.70%	69.67%	85.39%	100.00%	-
EY	-2.05	1.52	2.81	6.36	8.92	7.28	6.22	-
YoY %	-234.87%	-45.91%	-55.82%	-28.70%	22.53%	17.04%	-	-
Horiz. %	-32.96%	24.44%	45.18%	102.25%	143.41%	117.04%	100.00%	-
DY	0.00	5.00	4.55	4.72	4.67	3.13	2.75	-
YoY %	0.00%	9.89%	-3.60%	1.07%	49.20%	13.82%	-	-
Horiz. %	0.00%	181.82%	165.45%	171.64%	169.82%	113.82%	100.00%	-
P/NAPS	0.69	0.60	0.67	0.64	0.64	0.94	1.09	-26.21%
YoY %	15.00%	-10.45%	4.69%	0.00%	-31.91%	-13.76%	-	-
Horiz. %	63.30%	55.05%	61.47%	58.72%	58.72%	86.24%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	26/02/02	26/11/01	27/08/01	30/05/01	21/02/01	29/11/00	30/08/00	-
Price	1.14	1.06	1.09	1.17	1.08	1.34	1.90	-
P/RPS	0.54	0.47	0.47	0.51	0.45	0.57	0.80	-22.99%
YoY %	14.89%	0.00%	-7.84%	13.33%	-21.05%	-28.75%	-	-
Horiz. %	67.50%	58.75%	58.75%	63.75%	56.25%	71.25%	100.00%	-
P/EPS	-50.58	69.89	35.31	17.35	11.32	11.51	16.79	-
YoY %	-172.37%	97.93%	103.52%	53.27%	-1.65%	-31.45%	-	-
Horiz. %	-301.25%	416.26%	210.30%	103.34%	67.42%	68.55%	100.00%	-
EY	-1.98	1.43	2.83	5.76	8.84	8.69	5.96	-
YoY %	-238.46%	-49.47%	-50.87%	-34.84%	1.73%	45.81%	-	-
Horiz. %	-33.22%	23.99%	47.48%	96.64%	148.32%	145.81%	100.00%	-
DY	0.00	4.72	4.59	4.27	4.63	3.73	2.63	-
YoY %	0.00%	2.83%	7.49%	-7.78%	24.13%	41.83%	-	-
Horiz. %	0.00%	179.47%	174.52%	162.36%	176.05%	141.83%	100.00%	-
P/NAPS	0.72	0.64	0.66	0.71	0.65	0.79	1.14	-26.32%
YoY %	12.50%	-3.03%	-7.04%	9.23%	-17.72%	-30.70%	-	-
Horiz. %	63.16%	56.14%	57.89%	62.28%	57.02%	69.30%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos