[ALCOM] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 119.71%
YoY- -58.55%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 195,685 169,736 142,363 139,989 136,548 149,856 162,436 3.15%
PBT 12,594 12,576 10,525 6,250 12,059 -319 8,289 7.21%
Tax -2,800 -2,371 -3,476 -2,460 -2,915 319 -1,083 17.14%
NP 9,794 10,205 7,049 3,790 9,144 0 7,206 5.24%
-
NP to SH 9,794 7,809 7,049 3,790 9,144 -1,386 7,206 5.24%
-
Tax Rate 22.23% 18.85% 33.03% 39.36% 24.17% - 13.07% -
Total Cost 185,891 159,531 135,314 136,199 127,404 149,856 155,230 3.04%
-
Net Worth 212,913 205,849 188,765 198,083 219,350 217,800 220,807 -0.60%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - 9,960 6,600 6,602 - - - -
Div Payout % - 127.55% 93.63% 174.22% - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 212,913 205,849 188,765 198,083 219,350 217,800 220,807 -0.60%
NOSH 133,070 132,806 132,003 132,055 132,138 132,000 132,220 0.10%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 5.00% 6.01% 4.95% 2.71% 6.70% 0.00% 4.44% -
ROE 4.60% 3.79% 3.73% 1.91% 4.17% -0.64% 3.26% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 147.05 127.81 107.85 106.01 103.34 113.53 122.85 3.04%
EPS 7.36 5.88 5.34 2.87 6.92 -1.05 5.45 5.13%
DPS 0.00 7.50 5.00 5.00 0.00 0.00 0.00 -
NAPS 1.60 1.55 1.43 1.50 1.66 1.65 1.67 -0.71%
Adjusted Per Share Value based on latest NOSH - 132,371
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 145.67 126.36 105.98 104.21 101.65 111.56 120.92 3.15%
EPS 7.29 5.81 5.25 2.82 6.81 -1.03 5.36 5.25%
DPS 0.00 7.41 4.91 4.92 0.00 0.00 0.00 -
NAPS 1.585 1.5324 1.4052 1.4746 1.6329 1.6214 1.6438 -0.60%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.49 1.62 1.20 1.19 1.21 1.10 1.82 -
P/RPS 1.01 1.27 1.11 1.12 1.17 0.97 1.48 -6.16%
P/EPS 20.24 27.55 22.47 41.46 17.49 -104.76 33.39 -8.00%
EY 4.94 3.63 4.45 2.41 5.72 -0.95 2.99 8.72%
DY 0.00 4.63 4.17 4.20 0.00 0.00 0.00 -
P/NAPS 0.93 1.05 0.84 0.79 0.73 0.67 1.09 -2.60%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 17/08/06 29/08/05 26/08/04 29/08/03 22/08/02 27/08/01 30/08/00 -
Price 1.39 1.65 1.31 1.24 1.25 1.09 1.90 -
P/RPS 0.95 1.29 1.21 1.17 1.21 0.96 1.55 -7.83%
P/EPS 18.89 28.06 24.53 43.21 18.06 -103.81 34.86 -9.70%
EY 5.29 3.56 4.08 2.31 5.54 -0.96 2.87 10.72%
DY 0.00 4.55 3.82 4.03 0.00 0.00 0.00 -
P/NAPS 0.87 1.06 0.92 0.83 0.75 0.66 1.14 -4.40%

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