[ALCOM] YoY Annualized Quarter Result on 30-Jun-2009 [#1]

Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 144.51%
YoY- -98.86%
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 31/03/06 CAGR
Revenue 303,264 310,348 296,776 208,192 409,604 424,800 353,716 -2.43%
PBT 6,396 14,512 8,128 1,132 31,932 19,128 27,152 -20.63%
Tax 928 -4,512 -2,012 -848 -7,000 -5,492 -6,860 -
NP 7,324 10,000 6,116 284 24,932 13,636 20,292 -15.03%
-
NP to SH 7,324 10,000 6,116 284 24,932 13,636 20,292 -15.03%
-
Tax Rate -14.51% 31.09% 24.75% 74.91% 21.92% 28.71% 25.27% -
Total Cost 295,940 300,348 290,660 207,908 384,672 411,164 333,424 -1.88%
-
Net Worth 188,407 194,444 195,079 201,639 218,353 206,404 215,702 -2.13%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 31/03/06 CAGR
Div - - - 56,799 - - - -
Div Payout % - - - 20,000.00% - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 31/03/06 CAGR
Net Worth 188,407 194,444 195,079 201,639 218,353 206,404 215,702 -2.13%
NOSH 132,681 132,275 131,810 141,999 132,335 133,164 133,149 -0.05%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 31/03/06 CAGR
NP Margin 2.42% 3.22% 2.06% 0.14% 6.09% 3.21% 5.74% -
ROE 3.89% 5.14% 3.14% 0.14% 11.42% 6.61% 9.41% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 31/03/06 CAGR
RPS 228.57 234.62 225.15 146.61 309.52 319.00 265.65 -2.37%
EPS 5.52 7.56 4.64 0.20 18.84 10.24 15.24 -14.98%
DPS 0.00 0.00 0.00 40.00 0.00 0.00 0.00 -
NAPS 1.42 1.47 1.48 1.42 1.65 1.55 1.62 -2.08%
Adjusted Per Share Value based on latest NOSH - 141,999
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 31/03/06 CAGR
RPS 225.76 231.03 220.93 154.98 304.92 316.23 263.32 -2.43%
EPS 5.45 7.44 4.55 0.21 18.56 10.15 15.11 -15.04%
DPS 0.00 0.00 0.00 42.28 0.00 0.00 0.00 -
NAPS 1.4026 1.4475 1.4522 1.5011 1.6255 1.5365 1.6058 -2.13%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 31/03/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 31/03/06 -
Price 0.81 0.96 0.92 0.95 0.98 1.30 1.50 -
P/RPS 0.35 0.41 0.41 0.65 0.32 0.41 0.56 -7.23%
P/EPS 14.67 12.70 19.83 475.00 5.20 12.70 9.84 6.59%
EY 6.81 7.88 5.04 0.21 19.22 7.88 10.16 -6.19%
DY 0.00 0.00 0.00 42.11 0.00 0.00 0.00 -
P/NAPS 0.57 0.65 0.62 0.67 0.59 0.84 0.93 -7.52%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 31/03/06 CAGR
Date 30/08/12 25/08/11 26/08/10 25/08/09 28/08/08 28/08/07 24/05/06 -
Price 0.79 0.87 0.92 1.00 1.02 1.30 1.52 -
P/RPS 0.35 0.37 0.41 0.68 0.33 0.41 0.57 -7.50%
P/EPS 14.31 11.51 19.83 500.00 5.41 12.70 9.97 5.94%
EY 6.99 8.69 5.04 0.20 18.47 7.88 10.03 -5.60%
DY 0.00 0.00 0.00 40.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.59 0.62 0.70 0.62 0.84 0.94 -7.94%

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