[ALCOM] YoY Cumulative Quarter Result on 31-Mar-2006 [#1]

Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -64.85%
YoY- 50.31%
Quarter Report
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 31/03/06 31/03/05 31/03/04 12/03/04 CAGR
Revenue 52,048 102,401 212,400 88,429 82,377 69,989 69,989 -5.43%
PBT 283 7,983 9,564 6,788 5,433 4,468 4,468 -40.56%
Tax -212 -1,750 -2,746 -1,715 -2,058 -1,689 -1,689 -32.37%
NP 71 6,233 6,818 5,073 3,375 2,779 2,779 -49.91%
-
NP to SH 71 6,233 6,818 5,073 3,375 2,779 2,779 -49.91%
-
Tax Rate 74.91% 21.92% 28.71% 25.27% 37.88% 37.80% 37.80% -
Total Cost 51,977 96,168 205,582 83,356 79,002 67,210 67,210 -4.73%
-
Net Worth 201,639 218,353 206,404 215,702 209,940 191,883 0 -
Dividend
30/06/09 30/06/08 30/06/07 31/03/06 31/03/05 31/03/04 12/03/04 CAGR
Div 14,199 - - - - - - -
Div Payout % 20,000.00% - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 31/03/06 31/03/05 31/03/04 12/03/04 CAGR
Net Worth 201,639 218,353 206,404 215,702 209,940 191,883 0 -
NOSH 141,999 132,335 133,164 133,149 132,874 132,333 132,333 1.33%
Ratio Analysis
30/06/09 30/06/08 30/06/07 31/03/06 31/03/05 31/03/04 12/03/04 CAGR
NP Margin 0.14% 6.09% 3.21% 5.74% 4.10% 3.97% 3.97% -
ROE 0.04% 2.85% 3.30% 2.35% 1.61% 1.45% 0.00% -
Per Share
30/06/09 30/06/08 30/06/07 31/03/06 31/03/05 31/03/04 12/03/04 CAGR
RPS 36.65 77.38 159.50 66.41 62.00 52.89 52.89 -6.68%
EPS 0.05 4.71 5.12 3.81 2.54 2.10 2.10 -50.57%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.65 1.55 1.62 1.58 1.45 0.00 -
Adjusted Per Share Value based on latest NOSH - 133,149
30/06/09 30/06/08 30/06/07 31/03/06 31/03/05 31/03/04 12/03/04 CAGR
RPS 38.75 76.23 158.12 65.83 61.32 52.10 52.10 -5.42%
EPS 0.05 4.64 5.08 3.78 2.51 2.07 2.07 -50.43%
DPS 10.57 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5011 1.6255 1.5365 1.6058 1.5629 1.4284 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 31/03/06 31/03/05 31/03/04 12/03/04 CAGR
Date 30/06/09 30/06/08 29/06/07 31/03/06 31/03/05 31/03/04 12/03/04 -
Price 0.95 0.98 1.30 1.50 1.52 1.14 1.14 -
P/RPS 2.59 1.27 0.82 2.26 2.45 2.16 2.16 3.48%
P/EPS 1,900.00 20.81 25.39 39.37 59.84 54.29 54.29 95.47%
EY 0.05 4.81 3.94 2.54 1.67 1.84 1.84 -49.32%
DY 10.53 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.59 0.84 0.93 0.96 0.79 0.00 -
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 31/03/06 31/03/05 31/03/04 12/03/04 CAGR
Date 25/08/09 28/08/08 28/08/07 24/05/06 26/05/05 31/05/04 - -
Price 1.00 1.02 1.30 1.52 1.70 1.11 0.00 -
P/RPS 2.73 1.32 0.82 2.29 2.74 2.10 0.00 -
P/EPS 2,000.00 21.66 25.39 39.90 66.93 52.86 0.00 -
EY 0.05 4.62 3.94 2.51 1.49 1.89 0.00 -
DY 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.62 0.84 0.94 1.08 0.77 0.00 -

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