[ALCOM] YoY Quarter Result on 31-Dec-2013 [#3]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 90.56%
YoY- 95.81%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
Quarter Result
30/09/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 86,529 79,788 71,615 62,524 69,698 61,829 69,956 3.19%
PBT 4,102 4,357 -2,097 125 -3,996 -1,163 499 36.60%
Tax -1,545 -1,249 446 -257 844 356 -54 64.31%
NP 2,557 3,108 -1,651 -132 -3,152 -807 445 29.55%
-
NP to SH 2,557 3,108 -1,651 -132 -3,152 -807 445 29.55%
-
Tax Rate 37.66% 28.67% - 205.60% - - 10.82% -
Total Cost 83,972 76,680 73,266 62,656 72,850 62,636 69,511 2.83%
-
Net Worth 113,736 169,286 167,741 175,560 177,465 186,475 187,161 -7.10%
Dividend
30/09/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - 6,621 9,918 - -
Div Payout % - - - - 0.00% 0.00% - -
Equity
30/09/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 113,736 169,286 167,741 175,560 177,465 186,475 187,161 -7.10%
NOSH 134,330 132,255 132,080 131,999 132,436 132,252 130,882 0.38%
Ratio Analysis
30/09/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 2.96% 3.90% -2.31% -0.21% -4.52% -1.31% 0.64% -
ROE 2.25% 1.84% -0.98% -0.08% -1.78% -0.43% 0.24% -
Per Share
30/09/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 65.43 60.33 54.22 47.37 52.63 46.75 53.45 3.03%
EPS 1.93 2.35 -1.25 -0.10 -2.38 -0.61 0.34 29.31%
DPS 0.00 0.00 0.00 0.00 5.00 7.50 0.00 -
NAPS 0.86 1.28 1.27 1.33 1.34 1.41 1.43 -7.25%
Adjusted Per Share Value based on latest NOSH - 131,999
30/09/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 64.27 59.27 53.20 46.44 51.77 45.93 51.96 3.19%
EPS 1.90 2.31 -1.23 -0.10 -2.34 -0.60 0.33 29.58%
DPS 0.00 0.00 0.00 0.00 4.92 7.37 0.00 -
NAPS 0.8448 1.2575 1.246 1.3041 1.3182 1.3852 1.3903 -7.11%
Price Multiplier on Financial Quarter End Date
30/09/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 29/09/17 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.25 0.72 0.68 0.635 0.68 0.85 0.93 -
P/RPS 1.91 1.19 1.25 1.34 1.29 1.82 1.74 1.38%
P/EPS 64.65 30.64 -54.40 -635.00 -28.57 -139.30 273.53 -19.23%
EY 1.55 3.26 -1.84 -0.16 -3.50 -0.72 0.37 23.62%
DY 0.00 0.00 0.00 0.00 7.35 8.82 0.00 -
P/NAPS 1.45 0.56 0.54 0.48 0.51 0.60 0.65 12.61%
Price Multiplier on Announcement Date
30/09/17 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/11/17 16/02/16 17/02/15 20/02/14 21/02/13 23/02/12 21/02/11 -
Price 1.08 0.68 0.76 0.635 0.70 0.86 0.96 -
P/RPS 1.65 1.13 1.40 1.34 1.33 1.84 1.80 -1.28%
P/EPS 55.86 28.94 -60.80 -635.00 -29.41 -140.94 282.35 -21.33%
EY 1.79 3.46 -1.64 -0.16 -3.40 -0.71 0.35 27.33%
DY 0.00 0.00 0.00 0.00 7.14 8.72 0.00 -
P/NAPS 1.26 0.53 0.60 0.48 0.52 0.61 0.67 9.80%

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