[ALCOM] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
20-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 29.09%
YoY- -351.58%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 302,893 316,789 276,128 263,857 261,429 279,997 317,493 -0.56%
PBT -995 22,138 43,648 -4,512 9,722 -698 14,889 -
Tax 357 -4,304 -7,060 -3,141 -6,680 698 -2,247 -
NP -638 17,834 36,588 -7,653 3,042 0 12,642 -
-
NP to SH -638 14,432 36,588 -7,653 3,042 -2,973 12,642 -
-
Tax Rate - 19.44% 16.17% - 68.71% - 15.09% -
Total Cost 303,531 298,955 239,540 271,510 258,387 279,997 304,851 -0.05%
-
Net Worth 199,375 225,915 206,055 189,011 203,831 210,092 219,515 -1.15%
Dividend
31/03/09 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 16,614 13,289 19,812 6,608 6,617 6,606 6,611 11.81%
Div Payout % 0.00% 92.08% 54.15% 0.00% 217.55% 0.00% 52.30% -
Equity
31/03/09 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 199,375 225,915 206,055 189,011 203,831 210,092 219,515 -1.15%
NOSH 132,916 132,891 132,086 132,176 132,358 132,133 132,238 0.06%
Ratio Analysis
31/03/09 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -0.21% 5.63% 13.25% -2.90% 1.16% 0.00% 3.98% -
ROE -0.32% 6.39% 17.76% -4.05% 1.49% -1.42% 5.76% -
Per Share
31/03/09 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 227.88 238.38 209.05 199.63 197.52 211.90 240.09 -0.63%
EPS -0.48 10.86 27.70 -5.79 2.30 -2.25 9.56 -
DPS 12.50 10.00 15.00 5.00 5.00 5.00 5.00 11.74%
NAPS 1.50 1.70 1.56 1.43 1.54 1.59 1.66 -1.22%
Adjusted Per Share Value based on latest NOSH - 132,571
31/03/09 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 225.48 235.83 205.56 196.42 194.62 208.44 236.35 -0.56%
EPS -0.47 10.74 27.24 -5.70 2.26 -2.21 9.41 -
DPS 12.37 9.89 14.75 4.92 4.93 4.92 4.92 11.82%
NAPS 1.4842 1.6818 1.5339 1.4071 1.5174 1.564 1.6341 -1.15%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 31/03/09 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.80 1.33 1.98 1.12 1.14 1.10 1.07 -
P/RPS 0.35 0.56 0.95 0.56 0.58 0.52 0.45 -2.99%
P/EPS -166.67 12.25 7.15 -19.34 49.60 -48.89 11.19 -
EY -0.60 8.17 13.99 -5.17 2.02 -2.05 8.93 -
DY 15.63 7.52 7.58 4.46 4.39 4.55 4.67 15.76%
P/NAPS 0.53 0.78 1.27 0.78 0.74 0.69 0.64 -2.25%
Price Multiplier on Announcement Date
31/03/09 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 25/05/09 24/02/06 23/02/05 20/02/04 25/02/03 26/02/02 21/02/01 -
Price 0.91 1.43 1.78 1.08 1.10 1.14 1.08 -
P/RPS 0.40 0.60 0.85 0.54 0.56 0.54 0.45 -1.41%
P/EPS -189.58 13.17 6.43 -18.65 47.86 -50.67 11.30 -
EY -0.53 7.59 15.56 -5.36 2.09 -1.97 8.85 -
DY 13.74 6.99 8.43 4.63 4.55 4.39 4.63 14.08%
P/NAPS 0.61 0.84 1.14 0.76 0.71 0.72 0.65 -0.76%

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