[ALCOM] YoY Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 21.93%
YoY- -60.56%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/03/10 31/03/09 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 296,666 254,011 302,893 316,789 276,128 263,857 261,429 1.54%
PBT 7,979 6,785 -995 22,138 43,648 -4,512 9,722 -2.36%
Tax -1,829 -1,096 357 -4,304 -7,060 -3,141 -6,680 -14.52%
NP 6,150 5,689 -638 17,834 36,588 -7,653 3,042 8.90%
-
NP to SH 6,150 5,689 -638 14,432 36,588 -7,653 3,042 8.90%
-
Tax Rate 22.92% 16.15% - 19.44% 16.17% - 68.71% -
Total Cost 290,516 248,322 303,531 298,955 239,540 271,510 258,387 1.43%
-
Net Worth 191,774 193,161 199,375 225,915 206,055 189,011 203,831 -0.73%
Dividend
31/03/11 31/03/10 31/03/09 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 9,919 13,230 16,614 13,289 19,812 6,608 6,617 5.02%
Div Payout % 161.29% 232.56% 0.00% 92.08% 54.15% 0.00% 217.55% -
Equity
31/03/11 31/03/10 31/03/09 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 191,774 193,161 199,375 225,915 206,055 189,011 203,831 -0.73%
NOSH 132,258 132,302 132,916 132,891 132,086 132,176 132,358 -0.00%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 2.07% 2.24% -0.21% 5.63% 13.25% -2.90% 1.16% -
ROE 3.21% 2.95% -0.32% 6.39% 17.76% -4.05% 1.49% -
Per Share
31/03/11 31/03/10 31/03/09 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 224.31 191.99 227.88 238.38 209.05 199.63 197.52 1.55%
EPS 4.65 4.30 -0.48 10.86 27.70 -5.79 2.30 8.90%
DPS 7.50 10.00 12.50 10.00 15.00 5.00 5.00 5.03%
NAPS 1.45 1.46 1.50 1.70 1.56 1.43 1.54 -0.72%
Adjusted Per Share Value based on latest NOSH - 133,128
31/03/11 31/03/10 31/03/09 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 220.37 188.68 224.99 235.31 205.11 196.00 194.19 1.54%
EPS 4.57 4.23 -0.47 10.72 27.18 -5.68 2.26 8.90%
DPS 7.37 9.83 12.34 9.87 14.72 4.91 4.92 5.01%
NAPS 1.4245 1.4348 1.481 1.6781 1.5306 1.404 1.5141 -0.73%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/03/11 31/03/10 31/03/09 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.94 0.97 0.80 1.33 1.98 1.12 1.14 -
P/RPS 0.42 0.51 0.35 0.56 0.95 0.56 0.58 -3.83%
P/EPS 20.22 22.56 -166.67 12.25 7.15 -19.34 49.60 -10.30%
EY 4.95 4.43 -0.60 8.17 13.99 -5.17 2.02 11.47%
DY 7.98 10.31 15.63 7.52 7.58 4.46 4.39 7.51%
P/NAPS 0.65 0.66 0.53 0.78 1.27 0.78 0.74 -1.55%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/05/11 25/05/10 25/05/09 24/02/06 23/02/05 20/02/04 25/02/03 -
Price 0.97 0.92 0.91 1.43 1.78 1.08 1.10 -
P/RPS 0.43 0.48 0.40 0.60 0.85 0.54 0.56 -3.15%
P/EPS 20.86 21.40 -189.58 13.17 6.43 -18.65 47.86 -9.57%
EY 4.79 4.67 -0.53 7.59 15.56 -5.36 2.09 10.57%
DY 7.73 10.87 13.74 6.99 8.43 4.63 4.55 6.63%
P/NAPS 0.67 0.63 0.61 0.84 1.14 0.76 0.71 -0.70%

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