[ALCOM] YoY Cumulative Quarter Result on 30-Jun-2012 [#1]

Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 8.54%
YoY- -26.76%
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 68,885 66,132 69,708 75,816 77,587 74,194 52,048 4.77%
PBT 255 -1,418 -916 1,599 3,628 2,032 283 -1.72%
Tax -219 177 116 232 -1,128 -503 -212 0.54%
NP 36 -1,241 -800 1,831 2,500 1,529 71 -10.69%
-
NP to SH 36 -1,241 -800 1,831 2,500 1,529 71 -10.69%
-
Tax Rate 85.88% - - -14.51% 31.09% 24.75% 74.91% -
Total Cost 68,849 67,373 70,508 73,985 75,087 72,665 51,977 4.79%
-
Net Worth 153,599 175,588 175,737 188,407 194,444 195,079 201,639 -4.43%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - 14,199 -
Div Payout % - - - - - - 20,000.00% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 153,599 175,588 175,737 188,407 194,444 195,079 201,639 -4.43%
NOSH 120,000 132,021 131,147 132,681 132,275 131,810 141,999 -2.76%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 0.05% -1.88% -1.15% 2.42% 3.22% 2.06% 0.14% -
ROE 0.02% -0.71% -0.46% 0.97% 1.29% 0.78% 0.04% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 57.40 50.09 53.15 57.14 58.66 56.29 36.65 7.76%
EPS 0.03 -0.94 -0.61 1.38 1.89 1.16 0.05 -8.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
NAPS 1.28 1.33 1.34 1.42 1.47 1.48 1.42 -1.71%
Adjusted Per Share Value based on latest NOSH - 132,681
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 51.28 49.23 51.89 56.44 57.76 55.23 38.75 4.77%
EPS 0.03 -0.92 -0.60 1.36 1.86 1.14 0.05 -8.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.57 -
NAPS 1.1434 1.3071 1.3082 1.4026 1.4475 1.4522 1.5011 -4.43%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.76 0.69 0.695 0.81 0.96 0.92 0.95 -
P/RPS 1.32 1.38 1.31 1.42 1.64 1.63 2.59 -10.62%
P/EPS 2,533.33 -73.40 -113.93 58.70 50.79 79.31 1,900.00 4.90%
EY 0.04 -1.36 -0.88 1.70 1.97 1.26 0.05 -3.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 10.53 -
P/NAPS 0.59 0.52 0.52 0.57 0.65 0.62 0.67 -2.09%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 27/08/14 26/08/13 30/08/12 25/08/11 26/08/10 25/08/09 -
Price 0.66 1.04 0.70 0.79 0.87 0.92 1.00 -
P/RPS 1.15 2.08 1.32 1.38 1.48 1.63 2.73 -13.41%
P/EPS 2,200.00 -110.64 -114.75 57.25 46.03 79.31 2,000.00 1.60%
EY 0.05 -0.90 -0.87 1.75 2.17 1.26 0.05 0.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
P/NAPS 0.52 0.78 0.52 0.56 0.59 0.62 0.70 -4.83%

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