[ALCOM] YoY Annualized Quarter Result on 30-Jun-2014 [#1]

Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -174.86%
YoY- -55.13%
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 404,160 317,132 275,540 264,528 278,832 303,264 310,348 3.98%
PBT 2,896 15,779 1,020 -5,672 -3,664 6,396 14,512 -21.22%
Tax -2,144 -4,169 -876 708 464 928 -4,512 -10.42%
NP 752 11,610 144 -4,964 -3,200 7,324 10,000 -31.81%
-
NP to SH 752 11,687 144 -4,964 -3,200 7,324 10,000 -31.81%
-
Tax Rate 74.03% 26.42% 85.88% - - -14.51% 31.09% -
Total Cost 403,408 305,522 275,396 269,492 282,032 295,940 300,348 4.46%
-
Net Worth 118,664 177,035 153,599 175,588 175,737 188,407 194,444 -7.04%
Dividend
31/03/18 31/03/17 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 118,664 177,035 153,599 175,588 175,737 188,407 194,444 -7.04%
NOSH 134,330 133,109 120,000 132,021 131,147 132,681 132,275 0.22%
Ratio Analysis
31/03/18 31/03/17 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 0.19% 3.66% 0.05% -1.88% -1.15% 2.42% 3.22% -
ROE 0.63% 6.60% 0.09% -2.83% -1.82% 3.89% 5.14% -
Per Share
31/03/18 31/03/17 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 303.13 238.25 229.62 200.37 212.61 228.57 234.62 3.86%
EPS 0.56 8.78 0.12 -3.76 -2.44 5.52 7.56 -31.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 1.33 1.28 1.33 1.34 1.42 1.47 -7.15%
Adjusted Per Share Value based on latest NOSH - 132,021
31/03/18 31/03/17 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 300.87 236.08 205.12 196.92 207.57 225.76 231.03 3.98%
EPS 0.56 8.70 0.11 -3.70 -2.38 5.45 7.44 -31.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8834 1.3179 1.1434 1.3071 1.3082 1.4026 1.4475 -7.04%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/03/18 31/03/17 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.755 1.09 0.76 0.69 0.695 0.81 0.96 -
P/RPS 0.25 0.00 0.33 0.34 0.33 0.35 0.41 -7.06%
P/EPS 133.86 0.00 633.33 -18.35 -28.48 14.67 12.70 41.70%
EY 0.75 0.00 0.16 -5.45 -3.51 6.81 7.88 -29.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.00 0.59 0.52 0.52 0.57 0.65 4.05%
Price Multiplier on Announcement Date
31/03/18 31/03/17 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/05/18 09/05/17 26/08/15 27/08/14 26/08/13 30/08/12 25/08/11 -
Price 0.75 1.13 0.66 1.04 0.70 0.79 0.87 -
P/RPS 0.25 0.00 0.29 0.52 0.33 0.35 0.37 -5.63%
P/EPS 132.98 0.00 550.00 -27.66 -28.69 14.31 11.51 43.64%
EY 0.75 0.00 0.18 -3.62 -3.49 6.99 8.69 -30.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.00 0.52 0.78 0.52 0.56 0.59 5.36%

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