[ALCOM] YoY Quarter Result on 30-Sep-2023 [#3]

Announcement Date
28-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 75.54%
YoY- -66.4%
Quarter Report
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 147,472 255,055 130,146 70,744 89,571 83,050 86,529 9.28%
PBT 6,658 25,195 9,391 -1,711 1,515 973 4,102 8.40%
Tax -943 -6,829 -2,510 -426 -1,080 -1,506 -1,545 -7.89%
NP 5,715 18,366 6,881 -2,137 435 -533 2,557 14.33%
-
NP to SH 6,151 18,309 6,881 -2,137 435 -533 2,557 15.74%
-
Tax Rate 14.16% 27.10% 26.73% - 71.29% 154.78% 37.66% -
Total Cost 141,757 236,689 123,265 72,881 89,136 83,583 83,972 9.11%
-
Net Worth 243,139 212,242 145,077 112,838 122,241 119,554 113,736 13.49%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 243,139 212,242 145,077 112,838 122,241 119,554 113,736 13.49%
NOSH 134,331 134,331 134,331 134,331 134,331 134,331 134,330 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 3.88% 7.20% 5.29% -3.02% 0.49% -0.64% 2.96% -
ROE 2.53% 8.63% 4.74% -1.89% 0.36% -0.45% 2.25% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 109.78 189.87 96.88 52.66 66.68 61.82 65.43 9.00%
EPS 4.58 13.63 5.12 -1.59 0.32 -0.40 1.93 15.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 1.58 1.08 0.84 0.91 0.89 0.86 13.19%
Adjusted Per Share Value based on latest NOSH - 134,331
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 109.78 189.87 96.88 52.66 66.68 61.82 64.41 9.28%
EPS 4.58 13.63 5.12 -1.59 0.32 -0.40 1.90 15.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 1.58 1.08 0.84 0.91 0.89 0.8467 13.49%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.80 0.81 0.86 0.445 0.485 0.58 1.25 -
P/RPS 0.73 0.43 0.89 0.84 0.73 0.94 1.91 -14.80%
P/EPS 17.47 5.94 16.79 -27.97 149.77 -146.18 64.65 -19.58%
EY 5.72 16.83 5.96 -3.57 0.67 -0.68 1.55 24.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.51 0.80 0.53 0.53 0.65 1.45 -18.01%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 28/11/23 29/11/22 30/11/21 24/11/20 27/11/19 27/11/18 30/11/17 -
Price 0.85 0.89 0.795 0.58 0.46 0.51 1.08 -
P/RPS 0.77 0.47 0.82 1.10 0.69 0.82 1.65 -11.92%
P/EPS 18.56 6.53 15.52 -36.46 142.05 -128.53 55.86 -16.76%
EY 5.39 15.31 6.44 -2.74 0.70 -0.78 1.79 20.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.56 0.74 0.69 0.51 0.57 1.26 -15.14%

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