[ALCOM] QoQ TTM Result on 31-Mar-2010 [#4]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 233.39%
YoY- 991.69%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 289,826 286,262 276,157 254,011 221,086 222,669 252,560 9.58%
PBT 5,643 6,976 8,534 6,785 -6,392 -10,447 -8,695 -
Tax -1,500 -839 -1,387 -1,096 2,127 2,443 1,895 -
NP 4,143 6,137 7,147 5,689 -4,265 -8,004 -6,800 -
-
NP to SH 4,143 6,137 7,147 5,689 -4,265 -8,004 -6,800 -
-
Tax Rate 26.58% 12.03% 16.25% 16.15% - - - -
Total Cost 285,683 280,125 269,010 248,322 225,351 230,673 259,360 6.63%
-
Net Worth 187,161 187,642 195,079 193,179 192,203 189,583 201,639 -4.83%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 9,910 9,910 - 14,199 20,808 20,808 40,692 -60.90%
Div Payout % 239.22% 161.49% - 249.60% 0.00% 0.00% 0.00% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 187,161 187,642 195,079 193,179 192,203 189,583 201,639 -4.83%
NOSH 130,882 132,142 131,810 132,314 132,554 132,575 141,999 -5.27%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 1.43% 2.14% 2.59% 2.24% -1.93% -3.59% -2.69% -
ROE 2.21% 3.27% 3.66% 2.94% -2.22% -4.22% -3.37% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 221.44 216.63 209.51 191.97 166.79 167.96 177.86 15.68%
EPS 3.17 4.64 5.42 4.30 -3.22 -6.04 -4.79 -
DPS 7.50 7.50 0.00 10.73 15.70 15.70 28.66 -58.98%
NAPS 1.43 1.42 1.48 1.46 1.45 1.43 1.42 0.46%
Adjusted Per Share Value based on latest NOSH - 132,314
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 215.29 212.64 205.13 188.68 164.23 165.40 187.60 9.58%
EPS 3.08 4.56 5.31 4.23 -3.17 -5.95 -5.05 -
DPS 7.36 7.36 0.00 10.55 15.46 15.46 30.23 -60.90%
NAPS 1.3903 1.3938 1.4491 1.435 1.4277 1.4082 1.4978 -4.83%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.93 0.93 0.92 0.97 1.08 1.06 0.95 -
P/RPS 0.42 0.43 0.44 0.51 0.65 0.63 0.53 -14.32%
P/EPS 29.38 20.02 16.97 22.56 -33.57 -17.56 -19.84 -
EY 3.40 4.99 5.89 4.43 -2.98 -5.70 -5.04 -
DY 8.06 8.06 0.00 11.06 14.54 14.81 30.16 -58.41%
P/NAPS 0.65 0.65 0.62 0.66 0.74 0.74 0.67 -1.99%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 21/02/11 30/11/10 26/08/10 25/05/10 23/02/10 26/11/09 25/08/09 -
Price 0.96 0.91 0.92 0.92 1.02 1.09 1.00 -
P/RPS 0.43 0.42 0.44 0.48 0.61 0.65 0.56 -16.10%
P/EPS 30.33 19.59 16.97 21.40 -31.70 -18.05 -20.88 -
EY 3.30 5.10 5.89 4.67 -3.15 -5.54 -4.79 -
DY 7.81 8.24 0.00 11.67 15.39 14.40 28.66 -57.86%
P/NAPS 0.67 0.64 0.62 0.63 0.70 0.76 0.70 -2.87%

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