[ALCOM] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
10-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 81.66%
YoY- 410.1%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
TTM Result
31/03/05 12/03/04 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 288,516 268,518 265,965 271,439 272,498 305,109 227,277 4.88%
PBT 44,613 -2,901 -1,826 12,304 1,002 10,728 12,683 28.58%
Tax -6,323 -3,698 -4,059 -6,778 -2,784 168 -3,183 14.70%
NP 38,290 -6,599 -5,885 5,526 -1,782 10,896 9,500 32.13%
-
NP to SH 38,290 -6,632 -5,918 5,526 -1,782 8,946 9,500 32.13%
-
Tax Rate 14.17% - - 55.09% 277.84% -1.57% 25.10% -
Total Cost 250,226 275,117 271,850 265,913 274,280 294,213 217,777 2.81%
-
Net Worth 209,940 0 191,883 201,469 210,389 218,877 219,446 -0.88%
Dividend
31/03/05 12/03/04 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 20,039 6,618 - - - 6,623 6,605 24.83%
Div Payout % 52.34% 0.00% - - - 74.04% 69.54% -
Equity
31/03/05 12/03/04 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 209,940 0 191,883 201,469 210,389 218,877 219,446 -0.88%
NOSH 132,874 132,333 132,333 131,679 133,157 132,653 132,196 0.10%
Ratio Analysis
31/03/05 12/03/04 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 13.27% -2.46% -2.21% 2.04% -0.65% 3.57% 4.18% -
ROE 18.24% 0.00% -3.08% 2.74% -0.85% 4.09% 4.33% -
Per Share
31/03/05 12/03/04 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 217.14 202.91 200.98 206.14 204.64 230.01 171.92 4.77%
EPS 28.82 -5.01 -4.47 4.20 -1.34 6.74 7.19 31.98%
DPS 15.00 5.00 0.00 0.00 0.00 5.00 5.00 24.55%
NAPS 1.58 0.00 1.45 1.53 1.58 1.65 1.66 -0.98%
Adjusted Per Share Value based on latest NOSH - 131,679
31/03/05 12/03/04 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 214.78 199.89 197.99 202.07 202.86 227.13 169.19 4.88%
EPS 28.50 -4.94 -4.41 4.11 -1.33 6.66 7.07 32.13%
DPS 14.92 4.93 0.00 0.00 0.00 4.93 4.92 24.82%
NAPS 1.5629 0.00 1.4284 1.4998 1.5662 1.6294 1.6336 -0.88%
Price Multiplier on Financial Quarter End Date
31/03/05 12/03/04 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/05 12/03/04 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.52 1.14 1.14 1.09 1.17 1.06 2.64 -
P/RPS 0.70 0.56 0.57 0.53 0.57 0.46 1.54 -14.58%
P/EPS 5.27 -22.75 -25.49 25.97 -87.43 15.72 36.74 -32.16%
EY 18.96 -4.40 -3.92 3.85 -1.14 6.36 2.72 47.42%
DY 9.87 4.39 0.00 0.00 0.00 4.72 1.89 39.15%
P/NAPS 0.96 0.00 0.79 0.71 0.74 0.64 1.59 -9.59%
Price Multiplier on Announcement Date
31/03/05 12/03/04 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 26/05/05 - 31/05/04 10/07/03 30/05/02 30/05/01 - -
Price 1.70 0.00 1.11 1.20 1.20 1.17 0.00 -
P/RPS 0.78 0.00 0.55 0.58 0.59 0.51 0.00 -
P/EPS 5.90 0.00 -24.82 28.59 -89.67 17.35 0.00 -
EY 16.95 0.00 -4.03 3.50 -1.12 5.76 0.00 -
DY 8.82 0.00 0.00 0.00 0.00 4.27 0.00 -
P/NAPS 1.08 0.00 0.77 0.78 0.76 0.71 0.00 -

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
Post a Comment