[ALCOM] YoY Annual (Unaudited) 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
YoY- 202.32%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 316,789 276,128 263,857 261,429 279,997 317,493 283,724 -0.11%
PBT 22,138 43,648 -4,512 9,722 -698 14,889 15,070 -0.40%
Tax -4,304 -7,060 -3,141 -6,680 698 -2,247 -2,035 -0.79%
NP 17,834 36,588 -7,653 3,042 0 12,642 13,035 -0.33%
-
NP to SH 14,432 36,588 -7,653 3,042 -2,973 12,642 13,035 -0.10%
-
Tax Rate 19.44% 16.17% - 68.71% - 15.09% 13.50% -
Total Cost 298,955 239,540 271,510 258,387 279,997 304,851 270,689 -0.10%
-
Net Worth 225,915 206,055 189,011 203,831 210,092 219,515 212,837 -0.06%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 13,289 19,812 6,608 6,617 6,606 6,611 6,609 -0.73%
Div Payout % 92.08% 54.15% 0.00% 217.55% 0.00% 52.30% 50.71% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 225,915 206,055 189,011 203,831 210,092 219,515 212,837 -0.06%
NOSH 132,891 132,086 132,176 132,358 132,133 132,238 132,196 -0.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 5.63% 13.25% -2.90% 1.16% 0.00% 3.98% 4.59% -
ROE 6.39% 17.76% -4.05% 1.49% -1.42% 5.76% 6.12% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 238.38 209.05 199.63 197.52 211.90 240.09 214.62 -0.11%
EPS 10.86 27.70 -5.79 2.30 -2.25 9.56 9.86 -0.10%
DPS 10.00 15.00 5.00 5.00 5.00 5.00 5.00 -0.73%
NAPS 1.70 1.56 1.43 1.54 1.59 1.66 1.61 -0.05%
Adjusted Per Share Value based on latest NOSH - 131,666
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 235.83 205.56 196.42 194.62 208.44 236.35 211.21 -0.11%
EPS 10.74 27.24 -5.70 2.26 -2.21 9.41 9.70 -0.10%
DPS 9.89 14.75 4.92 4.93 4.92 4.92 4.92 -0.73%
NAPS 1.6818 1.5339 1.4071 1.5174 1.564 1.6341 1.5844 -0.06%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.33 1.98 1.12 1.14 1.10 1.07 0.00 -
P/RPS 0.56 0.95 0.56 0.58 0.52 0.45 0.00 -100.00%
P/EPS 12.25 7.15 -19.34 49.60 -48.89 11.19 0.00 -100.00%
EY 8.17 13.99 -5.17 2.02 -2.05 8.93 0.00 -100.00%
DY 7.52 7.58 4.46 4.39 4.55 4.67 0.00 -100.00%
P/NAPS 0.78 1.27 0.78 0.74 0.69 0.64 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 24/02/06 23/02/05 20/02/04 25/02/03 26/02/02 21/02/01 19/05/00 -
Price 1.43 1.78 1.08 1.10 1.14 1.08 2.41 -
P/RPS 0.60 0.85 0.54 0.56 0.54 0.45 1.12 0.66%
P/EPS 13.17 6.43 -18.65 47.86 -50.67 11.30 24.44 0.65%
EY 7.59 15.56 -5.36 2.09 -1.97 8.85 4.09 -0.65%
DY 6.99 8.43 4.63 4.55 4.39 4.63 2.07 -1.28%
P/NAPS 0.84 1.14 0.76 0.71 0.72 0.65 1.50 0.61%

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