[ALCOM] YoY Cumulative Quarter Result on 12-Mar-2004 [#1]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
12-Mar-2004 [#1]
Profit Trend
QoQ- 136.31%
YoY- 61.1%
Quarter Report
View:
Show?
Cumulative Result
30/06/07 31/03/06 31/03/05 12/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 212,400 88,429 82,377 69,989 67,447 57,437 64,935 20.87%
PBT 9,564 6,788 5,433 4,468 2,857 275 -1,426 -
Tax -2,746 -1,715 -2,058 -1,689 -1,132 -275 1,426 -
NP 6,818 5,073 3,375 2,779 1,725 0 0 -
-
NP to SH 6,818 5,073 3,375 2,779 1,725 -759 -1,950 -
-
Tax Rate 28.71% 25.27% 37.88% 37.80% 39.62% 100.00% - -
Total Cost 205,582 83,356 79,002 67,210 65,722 57,437 64,935 20.24%
-
Net Worth 206,404 215,702 209,940 0 201,469 210,389 218,877 -0.93%
Dividend
30/06/07 31/03/06 31/03/05 12/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/06 31/03/05 12/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 206,404 215,702 209,940 0 201,469 210,389 218,877 -0.93%
NOSH 133,164 133,149 132,874 132,333 131,679 133,157 132,653 0.06%
Ratio Analysis
30/06/07 31/03/06 31/03/05 12/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 3.21% 5.74% 4.10% 3.97% 2.56% 0.00% 0.00% -
ROE 3.30% 2.35% 1.61% 0.00% 0.86% -0.36% -0.89% -
Per Share
30/06/07 31/03/06 31/03/05 12/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 159.50 66.41 62.00 52.89 51.22 43.13 48.95 20.79%
EPS 5.12 3.81 2.54 2.10 1.31 -0.57 -1.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.62 1.58 0.00 1.53 1.58 1.65 -0.99%
Adjusted Per Share Value based on latest NOSH - 132,333
30/06/07 31/03/06 31/03/05 12/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 158.12 65.83 61.32 52.10 50.21 42.76 48.34 20.87%
EPS 5.08 3.78 2.51 2.07 1.28 -0.57 -1.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5365 1.6058 1.5629 0.00 1.4998 1.5662 1.6294 -0.93%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/06 31/03/05 12/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 29/06/07 31/03/06 31/03/05 12/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.30 1.50 1.52 1.14 1.09 1.17 1.06 -
P/RPS 0.82 2.26 2.45 2.16 2.13 2.71 2.17 -14.41%
P/EPS 25.39 39.37 59.84 54.29 83.21 -205.26 -72.11 -
EY 3.94 2.54 1.67 1.84 1.20 -0.49 -1.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.93 0.96 0.00 0.71 0.74 0.64 4.44%
Price Multiplier on Announcement Date
30/06/07 31/03/06 31/03/05 12/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 28/08/07 24/05/06 26/05/05 - 10/07/03 30/05/02 30/05/01 -
Price 1.30 1.52 1.70 0.00 1.20 1.20 1.17 -
P/RPS 0.82 2.29 2.74 0.00 2.34 2.78 2.39 -15.72%
P/EPS 25.39 39.90 66.93 0.00 91.60 -210.53 -79.59 -
EY 3.94 2.51 1.49 0.00 1.09 -0.47 -1.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.94 1.08 0.00 0.78 0.76 0.71 2.72%

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