[ALCOM] YoY TTM Result on 30-Jun-2012 [#1]

Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -39.68%
YoY- -85.72%
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 282,465 255,569 282,191 272,814 300,059 276,157 252,560 1.88%
PBT 710 -3,022 -5,945 382 9,575 8,534 -8,695 -
Tax -910 774 385 635 -2,454 -1,387 1,895 -
NP -200 -2,248 -5,560 1,017 7,121 7,147 -6,800 -44.42%
-
NP to SH -361 -2,248 -5,560 1,017 7,121 7,147 -6,800 -38.68%
-
Tax Rate 128.17% - - -166.23% 25.63% 16.25% - -
Total Cost 282,665 257,817 287,751 271,797 292,938 269,010 259,360 1.44%
-
Net Worth 153,599 175,588 175,737 188,407 194,444 195,079 201,639 -4.43%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 6,588 - 19,871 20,043 19,726 - 40,692 -26.16%
Div Payout % 0.00% - 0.00% 1,970.89% 277.02% - 0.00% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 153,599 175,588 175,737 188,407 194,444 195,079 201,639 -4.43%
NOSH 120,000 132,021 131,147 132,681 132,275 131,810 141,999 -2.76%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -0.07% -0.88% -1.97% 0.37% 2.37% 2.59% -2.69% -
ROE -0.24% -1.28% -3.16% 0.54% 3.66% 3.66% -3.37% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 235.39 193.58 215.17 205.62 226.84 209.51 177.86 4.77%
EPS -0.30 -1.70 -4.24 0.77 5.38 5.42 -4.79 -36.96%
DPS 5.49 0.00 15.00 15.11 15.00 0.00 28.66 -24.06%
NAPS 1.28 1.33 1.34 1.42 1.47 1.48 1.42 -1.71%
Adjusted Per Share Value based on latest NOSH - 132,681
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 210.28 190.25 210.07 203.09 223.37 205.58 188.01 1.88%
EPS -0.27 -1.67 -4.14 0.76 5.30 5.32 -5.06 -38.62%
DPS 4.90 0.00 14.79 14.92 14.69 0.00 30.29 -26.17%
NAPS 1.1434 1.3071 1.3082 1.4026 1.4475 1.4522 1.5011 -4.43%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.76 0.69 0.695 0.81 0.96 0.92 0.95 -
P/RPS 0.32 0.36 0.32 0.39 0.42 0.44 0.53 -8.06%
P/EPS -252.63 -40.52 -16.39 105.68 17.83 16.97 -19.84 52.78%
EY -0.40 -2.47 -6.10 0.95 5.61 5.89 -5.04 -34.43%
DY 7.22 0.00 21.58 18.65 15.63 0.00 30.16 -21.19%
P/NAPS 0.59 0.52 0.52 0.57 0.65 0.62 0.67 -2.09%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 27/08/14 26/08/13 30/08/12 25/08/11 26/08/10 25/08/09 -
Price 0.66 1.04 0.70 0.79 0.87 0.92 1.00 -
P/RPS 0.28 0.54 0.33 0.38 0.38 0.44 0.56 -10.90%
P/EPS -219.39 -61.08 -16.51 103.07 16.16 16.97 -20.88 47.96%
EY -0.46 -1.64 -6.06 0.97 6.19 5.89 -4.79 -32.31%
DY 8.32 0.00 21.43 19.12 17.24 0.00 28.66 -18.62%
P/NAPS 0.52 0.78 0.52 0.56 0.59 0.62 0.70 -4.83%

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