[ALCOM] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -313.56%
YoY- -307.54%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 260,956 245,326 210,082 202,661 202,715 221,328 242,245 0.90%
PBT 9,982 17,839 39,798 -6,718 7,785 1,640 12,388 -2.58%
Tax -2,095 -3,256 -5,656 -2,327 -3,885 -1,579 -1,681 2.70%
NP 7,887 14,583 34,142 -9,045 3,900 61 10,707 -3.63%
-
NP to SH 7,887 11,836 34,142 -8,094 3,900 61 10,707 -3.63%
-
Tax Rate 20.99% 18.25% 14.21% - 49.90% 96.28% 13.57% -
Total Cost 253,069 230,743 175,940 211,706 198,815 221,267 231,538 1.08%
-
Net Worth 213,571 209,886 218,618 184,861 214,114 202,519 224,714 -0.61%
Dividend
31/12/08 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 9,948 9,962 21,156 6,602 - - - -
Div Payout % 126.14% 84.18% 61.97% 0.00% - - - -
Equity
31/12/08 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 213,571 209,886 218,618 184,861 214,114 202,519 224,714 -0.61%
NOSH 132,653 132,839 141,044 132,043 132,169 121,999 132,185 0.04%
Ratio Analysis
31/12/08 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 3.02% 5.94% 16.25% -4.46% 1.92% 0.03% 4.42% -
ROE 3.69% 5.64% 15.62% -4.38% 1.82% 0.03% 4.76% -
Per Share
31/12/08 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 196.72 184.68 148.95 153.48 153.38 181.42 183.26 0.86%
EPS 5.96 8.91 25.86 -6.85 2.95 0.05 8.10 -3.64%
DPS 7.50 7.50 15.00 5.00 0.00 0.00 0.00 -
NAPS 1.61 1.58 1.55 1.40 1.62 1.66 1.70 -0.65%
Adjusted Per Share Value based on latest NOSH - 132,047
31/12/08 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 194.26 182.63 156.39 150.87 150.91 164.76 180.33 0.90%
EPS 5.87 8.81 25.42 -6.03 2.90 0.05 7.97 -3.63%
DPS 7.41 7.42 15.75 4.91 0.00 0.00 0.00 -
NAPS 1.5899 1.5625 1.6275 1.3762 1.5939 1.5076 1.6728 -0.61%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 31/12/08 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.81 1.59 1.47 1.15 1.20 1.00 1.60 -
P/RPS 0.41 0.86 0.99 0.75 0.78 0.55 0.87 -8.70%
P/EPS 13.62 17.85 6.07 -18.76 40.67 2,000.00 19.75 -4.40%
EY 7.34 5.60 16.47 -5.33 2.46 0.05 5.06 4.60%
DY 9.26 4.72 10.20 4.35 0.00 0.00 0.00 -
P/NAPS 0.50 1.01 0.95 0.82 0.74 0.60 0.94 -7.35%
Price Multiplier on Announcement Date
31/12/08 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 24/02/09 24/11/05 25/11/04 27/11/03 28/11/02 26/11/01 29/11/00 -
Price 0.80 1.64 1.60 1.25 1.24 1.06 1.34 -
P/RPS 0.41 0.89 1.07 0.81 0.81 0.58 0.73 -6.74%
P/EPS 13.46 18.41 6.61 -20.39 42.02 2,120.00 16.54 -2.46%
EY 7.43 5.43 15.13 -4.90 2.38 0.05 6.04 2.53%
DY 9.38 4.57 9.38 4.00 0.00 0.00 0.00 -
P/NAPS 0.50 1.04 1.03 0.89 0.77 0.64 0.79 -5.38%

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