[ALCOM] YoY Annualized Quarter Result on 30-Jun-2002 [#2]

Announcement Date
22-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 702.37%
YoY- 759.74%
View:
Show?
Annualized Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 339,472 284,726 279,978 273,096 299,712 324,872 267,530 -0.25%
PBT 25,152 21,050 12,500 24,118 -638 16,578 10,244 -0.95%
Tax -4,742 -6,952 -4,920 -5,830 638 -2,166 316 -
NP 20,410 14,098 7,580 18,288 0 14,412 10,560 -0.69%
-
NP to SH 15,618 14,098 7,580 18,288 -2,772 14,412 10,560 -0.41%
-
Tax Rate 18.85% 33.03% 39.36% 24.17% - 13.07% -3.08% -
Total Cost 319,062 270,628 272,398 254,808 299,712 310,460 256,970 -0.22%
-
Net Worth 205,849 188,765 198,083 219,350 217,800 220,807 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 19,920 13,200 13,205 - - - - -100.00%
Div Payout % 127.55% 93.63% 174.22% - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 205,849 188,765 198,083 219,350 217,800 220,807 0 -100.00%
NOSH 132,806 132,003 132,055 132,138 132,000 132,220 132,330 -0.00%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 6.01% 4.95% 2.71% 6.70% 0.00% 4.44% 3.95% -
ROE 7.59% 7.47% 3.83% 8.34% -1.27% 6.53% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 255.61 215.70 212.02 206.67 227.05 245.71 202.17 -0.24%
EPS 11.76 10.68 5.74 13.84 -2.10 10.90 7.98 -0.41%
DPS 15.00 10.00 10.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.55 1.43 1.50 1.66 1.65 1.67 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 132,040
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 252.71 211.96 208.42 203.30 223.11 241.84 199.16 -0.25%
EPS 11.63 10.49 5.64 13.61 -2.06 10.73 7.86 -0.41%
DPS 14.83 9.83 9.83 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.5324 1.4052 1.4746 1.6329 1.6214 1.6438 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 1.62 1.20 1.19 1.21 1.10 1.82 0.00 -
P/RPS 0.63 0.56 0.56 0.59 0.48 0.74 0.00 -100.00%
P/EPS 13.78 11.24 20.73 8.74 -52.38 16.70 0.00 -100.00%
EY 7.26 8.90 4.82 11.44 -1.91 5.99 0.00 -100.00%
DY 9.26 8.33 8.40 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.05 0.84 0.79 0.73 0.67 1.09 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 29/08/05 26/08/04 29/08/03 22/08/02 27/08/01 30/08/00 - -
Price 1.65 1.31 1.24 1.25 1.09 1.90 0.00 -
P/RPS 0.65 0.61 0.58 0.60 0.48 0.77 0.00 -100.00%
P/EPS 14.03 12.27 21.60 9.03 -51.90 17.43 0.00 -100.00%
EY 7.13 8.15 4.63 11.07 -1.93 5.74 0.00 -100.00%
DY 9.09 7.63 8.06 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.06 0.92 0.83 0.75 0.66 1.14 0.00 -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

Post a Comment