[ALCOM] YoY Quarter Result on 30-Jun-2005 [#2]

Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 31.38%
YoY- 3.84%
View:
Show?
Quarter Result
30/09/09 30/09/08 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 60,709 90,600 107,256 87,359 72,374 72,542 79,111 -3.58%
PBT 2,470 4,222 5,806 7,143 6,057 3,393 11,784 -19.36%
Tax -720 -1,268 -1,085 -1,419 -1,787 -1,328 -1,881 -12.39%
NP 1,750 2,954 4,721 5,724 4,270 2,065 9,903 -21.24%
-
NP to SH 1,750 2,954 4,721 4,434 4,270 2,065 9,903 -21.24%
-
Tax Rate 29.15% 30.03% 18.69% 19.87% 29.50% 39.14% 15.96% -
Total Cost 58,959 87,646 102,535 81,635 68,104 70,477 69,208 -2.18%
-
Net Worth 189,583 214,595 212,777 205,769 188,459 198,557 219,186 -1.97%
Dividend
30/09/09 30/09/08 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - 9,934 - 9,956 6,589 6,618 - -
Div Payout % - 336.32% - 224.55% 154.32% 320.51% - -
Equity
30/09/09 30/09/08 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 189,583 214,595 212,777 205,769 188,459 198,557 219,186 -1.97%
NOSH 132,575 132,466 132,985 132,754 131,790 132,371 132,040 0.05%
Ratio Analysis
30/09/09 30/09/08 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 2.88% 3.26% 4.40% 6.55% 5.90% 2.85% 12.52% -
ROE 0.92% 1.38% 2.22% 2.15% 2.27% 1.04% 4.52% -
Per Share
30/09/09 30/09/08 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 45.79 68.39 80.65 65.80 54.92 54.80 59.91 -3.63%
EPS 1.32 2.23 3.55 3.34 3.24 1.56 7.50 -21.28%
DPS 0.00 7.50 0.00 7.50 5.00 5.00 0.00 -
NAPS 1.43 1.62 1.60 1.55 1.43 1.50 1.66 -2.03%
Adjusted Per Share Value based on latest NOSH - 132,754
30/09/09 30/09/08 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 45.19 67.45 79.84 65.03 53.88 54.00 58.89 -3.58%
EPS 1.30 2.20 3.51 3.30 3.18 1.54 7.37 -21.26%
DPS 0.00 7.40 0.00 7.41 4.91 4.93 0.00 -
NAPS 1.4113 1.5975 1.584 1.5318 1.403 1.4781 1.6317 -1.97%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/09/09 30/09/08 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.06 1.00 1.49 1.62 1.20 1.19 1.21 -
P/RPS 2.31 1.46 1.85 2.46 2.19 2.17 2.02 1.86%
P/EPS 80.30 44.84 41.97 48.50 37.04 76.28 16.13 24.75%
EY 1.25 2.23 2.38 2.06 2.70 1.31 6.20 -19.80%
DY 0.00 7.50 0.00 4.63 4.17 4.20 0.00 -
P/NAPS 0.74 0.62 0.93 1.05 0.84 0.79 0.73 0.18%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 26/11/09 25/11/08 17/08/06 29/08/05 26/08/04 29/08/03 22/08/02 -
Price 1.09 0.83 1.39 1.65 1.31 1.24 1.25 -
P/RPS 2.38 1.21 1.72 2.51 2.39 2.26 2.09 1.80%
P/EPS 82.58 37.22 39.15 49.40 40.43 79.49 16.67 24.66%
EY 1.21 2.69 2.55 2.02 2.47 1.26 6.00 -19.79%
DY 0.00 9.04 0.00 4.55 3.82 4.03 0.00 -
P/NAPS 0.76 0.51 0.87 1.06 0.92 0.83 0.75 0.18%

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