[ALCOM] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 189.36%
YoY- -86.5%
Quarter Report
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/09/15 30/09/14 CAGR
Revenue 285,542 136,025 182,803 201,892 95,203 129,953 130,284 12.32%
PBT 21,826 -5,997 782 2,464 5,280 -1,216 -2,253 -
Tax -6,552 -624 -916 -1,920 -1,251 252 -29 123.13%
NP 15,274 -6,621 -134 544 4,029 -964 -2,282 -
-
NP to SH 15,274 -6,621 -134 544 4,029 -964 -2,282 -
-
Tax Rate 30.02% - 117.14% 77.92% 23.69% - - -
Total Cost 270,268 142,646 182,937 201,348 91,174 130,917 132,566 11.12%
-
Net Worth 138,360 115,524 122,241 118,664 179,862 169,030 167,522 -2.79%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/09/15 30/09/14 CAGR
Div - - - - - 6,602 6,595 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/09/15 30/09/14 CAGR
Net Worth 138,360 115,524 122,241 118,664 179,862 169,030 167,522 -2.79%
NOSH 134,331 134,331 134,331 134,330 134,330 132,054 131,907 0.27%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/09/15 30/09/14 CAGR
NP Margin 5.35% -4.87% -0.07% 0.27% 4.23% -0.74% -1.75% -
ROE 11.04% -5.73% -0.11% 0.46% 2.24% -0.57% -1.36% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/09/15 30/09/14 CAGR
RPS 212.57 101.26 136.08 151.42 71.99 98.41 98.77 12.01%
EPS 11.37 -4.93 -0.10 0.41 3.05 -0.73 -1.73 -
DPS 0.00 0.00 0.00 0.00 0.00 5.00 5.00 -
NAPS 1.03 0.86 0.91 0.89 1.36 1.28 1.27 -3.05%
Adjusted Per Share Value based on latest NOSH - 134,330
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/09/15 30/09/14 CAGR
RPS 212.10 101.04 135.79 149.97 70.72 96.53 96.78 12.31%
EPS 11.35 -4.92 -0.10 0.40 2.99 -0.72 -1.70 -
DPS 0.00 0.00 0.00 0.00 0.00 4.90 4.90 -
NAPS 1.0278 0.8581 0.908 0.8815 1.336 1.2556 1.2444 -2.79%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/09/15 30/09/14 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/09/15 30/09/14 -
Price 0.73 0.41 0.51 0.72 2.20 0.675 0.80 -
P/RPS 0.34 0.40 0.37 0.48 3.06 0.69 0.81 -12.06%
P/EPS 6.42 -8.32 -511.26 176.47 72.22 -92.47 -46.24 -
EY 15.58 -12.02 -0.20 0.57 1.38 -1.08 -2.16 -
DY 0.00 0.00 0.00 0.00 0.00 7.41 6.25 -
P/NAPS 0.71 0.48 0.56 0.81 1.62 0.53 0.63 1.78%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/09/15 30/09/14 CAGR
Date 24/08/21 25/08/20 28/08/19 28/08/18 28/08/17 26/11/15 19/11/14 -
Price 0.75 0.44 0.48 0.745 1.32 0.73 0.73 -
P/RPS 0.35 0.43 0.35 0.49 1.83 0.74 0.74 -10.49%
P/EPS 6.60 -8.93 -481.19 182.59 43.33 -100.00 -42.20 -
EY 15.16 -11.20 -0.21 0.55 2.31 -1.00 -2.37 -
DY 0.00 0.00 0.00 0.00 0.00 6.85 6.85 -
P/NAPS 0.73 0.51 0.53 0.84 0.97 0.57 0.57 3.73%

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