[ALCOM] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 51.57%
YoY- -65.33%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 214,964 179,149 260,956 245,326 210,082 202,661 202,715 0.71%
PBT 3,443 4,585 9,982 17,839 39,798 -6,718 7,785 -9.40%
Tax -729 -325 -2,095 -3,256 -5,656 -2,327 -3,885 -18.34%
NP 2,714 4,260 7,887 14,583 34,142 -9,045 3,900 -4.29%
-
NP to SH 2,714 4,260 7,887 11,836 34,142 -8,094 3,900 -4.29%
-
Tax Rate 21.17% 7.09% 20.99% 18.25% 14.21% - 49.90% -
Total Cost 212,250 174,889 253,069 230,743 175,940 211,706 198,815 0.79%
-
Net Worth 189,318 191,832 213,571 209,886 218,618 184,861 214,114 -1.47%
Dividend
31/12/10 31/12/09 31/12/08 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 9,929 13,229 9,948 9,962 21,156 6,602 - -
Div Payout % 365.85% 310.56% 126.14% 84.18% 61.97% 0.00% - -
Equity
31/12/10 31/12/09 31/12/08 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 189,318 191,832 213,571 209,886 218,618 184,861 214,114 -1.47%
NOSH 132,390 132,298 132,653 132,839 141,044 132,043 132,169 0.02%
Ratio Analysis
31/12/10 31/12/09 31/12/08 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 1.26% 2.38% 3.02% 5.94% 16.25% -4.46% 1.92% -
ROE 1.43% 2.22% 3.69% 5.64% 15.62% -4.38% 1.82% -
Per Share
31/12/10 31/12/09 31/12/08 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 162.37 135.41 196.72 184.68 148.95 153.48 153.38 0.69%
EPS 2.05 3.22 5.96 8.91 25.86 -6.85 2.95 -4.31%
DPS 7.50 10.00 7.50 7.50 15.00 5.00 0.00 -
NAPS 1.43 1.45 1.61 1.58 1.55 1.40 1.62 -1.49%
Adjusted Per Share Value based on latest NOSH - 132,904
31/12/10 31/12/09 31/12/08 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 159.68 133.07 193.84 182.23 156.05 150.54 150.58 0.71%
EPS 2.02 3.16 5.86 8.79 25.36 -6.01 2.90 -4.28%
DPS 7.38 9.83 7.39 7.40 15.72 4.90 0.00 -
NAPS 1.4063 1.425 1.5864 1.5591 1.6239 1.3732 1.5905 -1.47%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/12/10 31/12/09 31/12/08 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.93 1.08 0.81 1.59 1.47 1.15 1.20 -
P/RPS 0.57 0.80 0.41 0.86 0.99 0.75 0.78 -3.72%
P/EPS 45.37 33.54 13.62 17.85 6.07 -18.76 40.67 1.33%
EY 2.20 2.98 7.34 5.60 16.47 -5.33 2.46 -1.34%
DY 8.06 9.26 9.26 4.72 10.20 4.35 0.00 -
P/NAPS 0.65 0.74 0.50 1.01 0.95 0.82 0.74 -1.55%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 21/02/11 23/02/10 24/02/09 24/11/05 25/11/04 27/11/03 28/11/02 -
Price 0.96 1.02 0.80 1.64 1.60 1.25 1.24 -
P/RPS 0.59 0.75 0.41 0.89 1.07 0.81 0.81 -3.76%
P/EPS 46.83 31.68 13.46 18.41 6.61 -20.39 42.02 1.32%
EY 2.14 3.16 7.43 5.43 15.13 -4.90 2.38 -1.27%
DY 7.81 9.80 9.38 4.57 9.38 4.00 0.00 -
P/NAPS 0.67 0.70 0.50 1.04 1.03 0.89 0.77 -1.67%

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