[ALCOM] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
20-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 110.85%
YoY- 262.24%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
Quarter Result
31/03/09 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 41,937 71,463 66,046 63,315 58,714 58,669 75,248 -6.83%
PBT -10,977 4,299 3,850 2,206 1,937 -2,339 2,501 -
Tax 2,452 -1,048 -1,404 -814 -2,795 2,339 -567 -
NP -8,525 3,251 2,446 1,392 -858 0 1,934 -
-
NP to SH -8,525 2,596 2,446 1,392 -858 -3,034 1,934 -
-
Tax Rate - 24.38% 36.47% 36.90% 144.30% - 22.67% -
Total Cost 50,462 68,212 63,600 61,923 59,572 58,669 73,314 -4.42%
-
Net Worth 198,255 226,317 206,257 189,577 206,716 209,741 219,893 -1.24%
Dividend
31/03/09 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 6,608 3,328 - - - 6,595 6,623 -0.02%
Div Payout % 0.00% 128.21% - - - 0.00% 342.47% -
Equity
31/03/09 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 198,255 226,317 206,257 189,577 206,716 209,741 219,893 -1.24%
NOSH 132,170 133,128 132,216 132,571 131,666 131,913 132,465 -0.02%
Ratio Analysis
31/03/09 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -20.33% 4.55% 3.70% 2.20% -1.46% 0.00% 2.57% -
ROE -4.30% 1.15% 1.19% 0.73% -0.42% -1.45% 0.88% -
Per Share
31/03/09 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 31.73 53.68 49.95 47.76 44.59 44.48 56.81 -6.81%
EPS -6.45 1.95 1.85 1.05 -0.65 -2.30 1.46 -
DPS 5.00 2.50 0.00 0.00 0.00 5.00 5.00 0.00%
NAPS 1.50 1.70 1.56 1.43 1.57 1.59 1.66 -1.22%
Adjusted Per Share Value based on latest NOSH - 132,571
31/03/09 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 31.22 53.20 49.17 47.13 43.71 43.67 56.02 -6.83%
EPS -6.35 1.93 1.82 1.04 -0.64 -2.26 1.44 -
DPS 4.92 2.48 0.00 0.00 0.00 4.91 4.93 -0.02%
NAPS 1.4759 1.6848 1.5354 1.4113 1.5389 1.5614 1.6369 -1.24%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 31/03/09 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.80 1.33 1.98 1.12 1.14 1.10 1.07 -
P/RPS 2.52 2.48 3.96 2.35 2.56 2.47 1.88 3.61%
P/EPS -12.40 68.21 107.03 106.67 -174.94 -47.83 73.29 -
EY -8.06 1.47 0.93 0.94 -0.57 -2.09 1.36 -
DY 6.25 1.88 0.00 0.00 0.00 4.55 4.67 3.59%
P/NAPS 0.53 0.78 1.27 0.78 0.73 0.69 0.64 -2.25%
Price Multiplier on Announcement Date
31/03/09 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 25/05/09 24/02/06 23/02/05 20/02/04 25/02/03 26/02/02 21/02/01 -
Price 0.91 1.43 1.78 1.08 1.10 1.14 1.08 -
P/RPS 2.87 2.66 3.56 2.26 2.47 2.56 1.90 5.12%
P/EPS -14.11 73.33 96.22 102.86 -168.80 -49.57 73.97 -
EY -7.09 1.36 1.04 0.97 -0.59 -2.02 1.35 -
DY 5.49 1.75 0.00 0.00 0.00 4.39 4.63 2.08%
P/NAPS 0.61 0.84 1.14 0.76 0.70 0.72 0.65 -0.76%

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