[ALCOM] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 222.9%
YoY- 521.82%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 238,865 347,941 327,101 280,109 270,214 270,286 295,104 -2.52%
PBT 6,113 13,309 23,785 53,064 -8,957 10,380 2,186 13.26%
Tax -433 -2,793 -4,341 -7,541 -3,102 -5,180 -2,105 -17.42%
NP 5,680 10,516 19,444 45,522 -12,060 5,200 81 67.31%
-
NP to SH 5,680 10,516 15,781 45,522 -10,792 5,200 81 67.31%
-
Tax Rate 7.08% 20.99% 18.25% 14.21% - 49.90% 96.29% -
Total Cost 233,185 337,425 307,657 234,586 282,274 265,086 295,022 -2.80%
-
Net Worth 191,832 213,571 209,886 218,618 184,861 214,114 202,519 -0.65%
Dividend
31/12/09 31/12/08 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 17,639 13,265 13,283 28,208 8,802 - - -
Div Payout % 310.56% 126.14% 84.18% 61.97% 0.00% - - -
Equity
31/12/09 31/12/08 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 191,832 213,571 209,886 218,618 184,861 214,114 202,519 -0.65%
NOSH 132,298 132,653 132,839 141,044 132,043 132,169 121,999 0.98%
Ratio Analysis
31/12/09 31/12/08 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 2.38% 3.02% 5.94% 16.25% -4.46% 1.92% 0.03% -
ROE 2.96% 4.92% 7.52% 20.82% -5.84% 2.43% 0.04% -
Per Share
31/12/09 31/12/08 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 180.55 262.29 246.24 198.60 204.64 204.50 241.89 -3.47%
EPS 4.29 7.95 11.88 34.48 -9.13 3.93 0.07 64.60%
DPS 13.33 10.00 10.00 20.00 6.67 0.00 0.00 -
NAPS 1.45 1.61 1.58 1.55 1.40 1.62 1.66 -1.62%
Adjusted Per Share Value based on latest NOSH - 134,503
31/12/09 31/12/08 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 177.82 259.02 243.50 208.52 201.16 201.21 219.68 -2.52%
EPS 4.23 7.83 11.75 33.89 -8.03 3.87 0.06 67.42%
DPS 13.13 9.88 9.89 21.00 6.55 0.00 0.00 -
NAPS 1.4281 1.5899 1.5625 1.6275 1.3762 1.5939 1.5076 -0.65%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 31/12/09 31/12/08 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.08 0.81 1.59 1.47 1.15 1.20 1.00 -
P/RPS 0.60 0.31 0.65 0.74 0.56 0.59 0.41 4.71%
P/EPS 25.16 10.22 13.38 4.55 -14.07 30.50 1,500.00 -39.04%
EY 3.98 9.79 7.47 21.96 -7.11 3.28 0.07 63.11%
DY 12.35 12.35 6.29 13.61 5.80 0.00 0.00 -
P/NAPS 0.74 0.50 1.01 0.95 0.82 0.74 0.60 2.57%
Price Multiplier on Announcement Date
31/12/09 31/12/08 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 23/02/10 24/02/09 24/11/05 25/11/04 27/11/03 28/11/02 26/11/01 -
Price 1.02 0.80 1.64 1.60 1.25 1.24 1.06 -
P/RPS 0.56 0.31 0.67 0.81 0.61 0.61 0.44 2.96%
P/EPS 23.76 10.09 13.80 4.96 -15.29 31.52 1,590.00 -39.89%
EY 4.21 9.91 7.24 20.17 -6.54 3.17 0.06 67.32%
DY 13.07 12.50 6.10 12.50 5.33 0.00 0.00 -
P/NAPS 0.70 0.50 1.04 1.03 0.89 0.77 0.64 1.09%

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