[ALCOM] YoY TTM Result on 30-Sep-2002 [#3]

	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
TTM Result
Revenue	311,372	280,071	261,375	261,384	296,575	311,636	-0.01%
YoY %	11.18%	7.15%	-0.00%	-11.87%	-4.83%	-	-
Horiz. %	99.92%	89.87%	83.87%	83.87%	95.17%	100.00%	-
PBT	21,689	44,266	-4,781	5,446	4,141	18,138	3.63%
YoY %	-51.00%	1,025.87%	-187.79%	31.51%	-77.17%	-	-
Horiz. %	119.58%	244.05%	-26.36%	30.03%	22.83%	100.00%	-
Tax	-4,660	-7,345	-5,122	-4,580	-196	-2,754	11.08%
YoY %	36.56%	-43.40%	-11.83%	-2,236.73%	92.88%	-	-
Horiz. %	169.21%	266.70%	185.98%	166.30%	7.12%	100.00%	-
NP	17,029	36,921	-9,903	866	3,945	15,384	2.05%
YoY %	-53.88%	472.83%	-1,243.53%	-78.05%	-74.36%	-	-
Horiz. %	110.69%	240.00%	-64.37%	5.63%	25.64%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
NP to SH	15,388	36,921	-9,936	866	1,995	15,384	0.00%
YoY %	-58.32%	471.59%	-1,247.34%	-56.59%	-87.03%	-	-
Horiz. %	100.03%	240.00%	-64.59%	5.63%	12.97%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Tax Rate	21.49%	16.59%	-	84.10%	4.73%	15.18%	-
YoY %	29.54%	0.00%	-	1,678.01%	-68.84%	-	-
Horiz. %	141.57%	109.29%	-	554.02%	31.16%	100.00%	-
Total Cost	294,343	243,150	271,278	260,518	292,630	296,252	-0.12%
YoY %	21.05%	-10.37%	4.13%	-10.97%	-1.22%	-	-
Horiz. %	99.36%	82.08%	91.57%	87.94%	98.78%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Net Worth	209,988	208,480	184,866	213,986	218,365	224,592	-1.33%
YoY %	0.72%	12.77%	-13.61%	-2.01%	-2.77%	-	-
Horiz. %	93.50%	92.83%	82.31%	95.28%	97.23%	100.00%	-

	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Dividend
Div	9,956	20,039	6,618	-	6,623	6,605	8.54%
YoY %	-50.32%	202.80%	0.00%	-	0.27%	-	-
Horiz. %	150.73%	303.39%	100.20%	-	100.27%	100.00%	-
Div Payout %	64.70%	54.28%	0.00%	-	331.99%	42.94%	-
YoY %	19.20%	0.00%	0.00%	-	673.15%	-	-
Horiz. %	150.68%	126.41%	0.00%	-	773.15%	100.00%	-

	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Equity
Net Worth	209,988	208,480	184,866	213,986	218,365	224,592	-1.33%
YoY %	0.72%	12.77%	-13.61%	-2.01%	-2.77%	-	-
Horiz. %	93.50%	92.83%	82.31%	95.28%	97.23%	100.00%	-
NOSH	132,904	134,503	132,047	132,090	131,545	132,113	0.11%
YoY %	-1.19%	1.86%	-0.03%	0.41%	-0.43%	-	-
Horiz. %	100.60%	101.81%	99.95%	99.98%	99.57%	100.00%	-

	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Ratio Analysis
NP Margin	5.47%	13.18%	-3.79%	0.33%	1.33%	4.94%	-
YoY %	-58.50%	447.76%	-1,248.48%	-75.19%	-73.08%	-	-
Horiz. %	110.73%	266.80%	-76.72%	6.68%	26.92%	100.00%	-
ROE	7.33%	17.71%	-5.37%	0.40%	0.91%	6.85%	-
YoY %	-58.61%	429.80%	-1,442.50%	-56.04%	-86.72%	-	-
Horiz. %	107.01%	258.54%	-78.39%	5.84%	13.28%	100.00%	-

	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Per Share
RPS	234.28	208.23	197.94	197.88	225.45	235.89	-0.13%
YoY %	12.51%	5.20%	0.03%	-12.23%	-4.43%	-	-
Horiz. %	99.32%	88.27%	83.91%	83.89%	95.57%	100.00%	-
EPS	11.58	27.45	-7.52	0.66	1.52	11.64	-0.10%
YoY %	-57.81%	465.03%	-1,239.39%	-56.58%	-86.94%	-	-
Horiz. %	99.48%	235.82%	-64.60%	5.67%	13.06%	100.00%	-
DPS	7.50	14.90	5.00	0.00	5.00	5.00	8.44%
YoY %	-49.66%	198.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	150.00%	298.00%	100.00%	0.00%	100.00%	100.00%	-
NAPS	1.58	1.55	1.40	1.62	1.66	1.70	-1.45%
YoY %	1.94%	10.71%	-13.58%	-2.41%	-2.35%	-	-
Horiz. %	92.94%	91.18%	82.35%	95.29%	97.65%	100.00%	-

	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Adjusted Per Share Value based on latest NOSH - 132,090
RPS	231.79	208.49	194.58	194.58	220.78	231.99	-0.01%
YoY %	11.18%	7.15%	0.00%	-11.87%	-4.83%	-	-
Horiz. %	99.91%	89.87%	83.87%	83.87%	95.17%	100.00%	-
EPS	11.46	27.49	-7.40	0.64	1.49	11.45	0.01%
YoY %	-58.31%	471.49%	-1,256.25%	-57.05%	-86.99%	-	-
Horiz. %	100.09%	240.09%	-64.63%	5.59%	13.01%	100.00%	-
DPS	7.41	14.92	4.93	0.00	4.93	4.92	8.53%
YoY %	-50.34%	202.64%	0.00%	0.00%	0.20%	-	-
Horiz. %	150.61%	303.25%	100.20%	0.00%	100.20%	100.00%	-
NAPS	1.5632	1.552	1.3762	1.593	1.6256	1.6719	-1.33%
YoY %	0.72%	12.77%	-13.61%	-2.01%	-2.77%	-	-
Horiz. %	93.50%	92.83%	82.31%	95.28%	97.23%	100.00%	-

	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/05	30/09/04	30/09/03	30/09/02	28/09/01	29/09/00	-
Price	1.59	1.47	1.15	1.20	1.00	1.60	-
P/RPS	0.68	0.71	0.58	0.61	0.44	0.68	0.00%
YoY %	-4.23%	22.41%	-4.92%	38.64%	-35.29%	-	-
Horiz. %	100.00%	104.41%	85.29%	89.71%	64.71%	100.00%	-
P/EPS	13.73	5.36	-15.28	183.04	65.94	13.74	-0.01%
YoY %	156.16%	135.08%	-108.35%	177.59%	379.91%	-	-
Horiz. %	99.93%	39.01%	-111.21%	1,332.17%	479.91%	100.00%	-
EY	7.28	18.67	-6.54	0.55	1.52	7.28	0.00%
YoY %	-61.01%	385.47%	-1,289.09%	-63.82%	-79.12%	-	-
Horiz. %	100.00%	256.46%	-89.84%	7.55%	20.88%	100.00%	-
DY	4.72	10.14	4.35	0.00	5.00	3.13	8.55%
YoY %	-53.45%	133.10%	0.00%	0.00%	59.74%	-	-
Horiz. %	150.80%	323.96%	138.98%	0.00%	159.74%	100.00%	-
P/NAPS	1.01	0.95	0.82	0.74	0.60	0.94	1.44%
YoY %	6.32%	15.85%	10.81%	23.33%	-36.17%	-	-
Horiz. %	107.45%	101.06%	87.23%	78.72%	63.83%	100.00%	-

	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Price Multiplier on Announcement Date
Date	24/11/05	25/11/04	27/11/03	28/11/02	26/11/01	29/11/00	-
Price	1.64	1.60	1.25	1.24	1.06	1.34	-
P/RPS	0.70	0.77	0.63	0.63	0.47	0.57	4.19%
YoY %	-9.09%	22.22%	0.00%	34.04%	-17.54%	-	-
Horiz. %	122.81%	135.09%	110.53%	110.53%	82.46%	100.00%	-
P/EPS	14.16	5.83	-16.61	189.14	69.89	11.51	4.22%
YoY %	142.88%	135.10%	-108.78%	170.63%	507.21%	-	-
Horiz. %	123.02%	50.65%	-144.31%	1,643.27%	607.21%	100.00%	-
EY	7.06	17.16	-6.02	0.53	1.43	8.69	-4.06%
YoY %	-58.86%	385.05%	-1,235.85%	-62.94%	-83.54%	-	-
Horiz. %	81.24%	197.47%	-69.28%	6.10%	16.46%	100.00%	-
DY	4.57	9.31	4.00	0.00	4.72	3.73	4.14%
YoY %	-50.91%	132.75%	0.00%	0.00%	26.54%	-	-
Horiz. %	122.52%	249.60%	107.24%	0.00%	126.54%	100.00%	-
P/NAPS	1.04	1.03	0.89	0.77	0.64	0.79	5.64%
YoY %	0.97%	15.73%	15.58%	20.31%	-18.99%	-	-
Horiz. %	131.65%	130.38%	112.66%	97.47%	81.01%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos