[ALCOM] QoQ Annualized Quarter Result on 30-Jun-2008 [#1]

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Annualized Quarter Result
Revenue	302,893	347,941	385,962	409,604	496,545	431,458	465,618	-24.90%
YoY %	-12.95%	-9.85%	-5.77%	-17.51%	15.09%	-7.34%	-	-
Horiz. %	65.05%	74.73%	82.89%	87.97%	106.64%	92.66%	100.00%	-
PBT	-995	13,309	24,410	31,932	24,454	20,790	23,892	-
YoY %	-107.48%	-45.48%	-23.56%	30.58%	17.62%	-12.98%	-	-
Horiz. %	-4.16%	55.70%	102.17%	133.65%	102.35%	87.02%	100.00%	-
Tax	357	-2,793	-6,036	-7,000	-6,241	-5,364	-6,079	-
YoY %	112.78%	53.73%	13.77%	-12.16%	-16.35%	11.76%	-	-
Horiz. %	-5.87%	45.95%	99.29%	115.15%	102.66%	88.24%	100.00%	-
NP	-638	10,516	18,374	24,932	18,213	15,426	17,812	-
YoY %	-106.07%	-42.77%	-26.30%	36.89%	18.07%	-13.40%	-	-
Horiz. %	-3.58%	59.04%	103.16%	139.97%	102.25%	86.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-638	10,516	18,374	24,932	18,213	15,426	17,812	-
YoY %	-106.07%	-42.77%	-26.30%	36.89%	18.07%	-13.40%	-	-
Horiz. %	-3.58%	59.04%	103.16%	139.97%	102.25%	86.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	20.99%	24.73%	21.92%	25.52%	25.80%	25.44%	-
YoY %	-	-15.12%	12.82%	-14.11%	-1.09%	1.42%	-	-
Horiz. %	-	82.51%	97.21%	86.16%	100.31%	101.42%	100.00%	-
Total Cost	303,531	337,425	367,588	384,672	478,332	416,032	447,805	-22.81%
YoY %	-10.04%	-8.21%	-4.44%	-19.58%	14.97%	-7.10%	-	-
Horiz. %	67.78%	75.35%	82.09%	85.90%	106.82%	92.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	199,375	213,571	214,595	218,353	214,505	214,580	211,910	-3.97%
YoY %	-6.65%	-0.48%	-1.72%	1.79%	-0.03%	1.26%	-	-
Horiz. %	94.08%	100.78%	101.27%	103.04%	101.22%	101.26%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Dividend
Div	16,614	13,265	19,869	-	16,654	10,904	14,993	7.07%
YoY %	25.25%	-33.24%	0.00%	-	52.73%	-27.27%	-	-
Horiz. %	110.81%	88.47%	132.52%	-	111.08%	72.73%	100.00%	-
Div Payout %	0.00%	126.14%	108.14%	-	91.44%	70.69%	84.18%	-
YoY %	0.00%	16.65%	0.00%	-	29.35%	-16.03%	-	-
Horiz. %	0.00%	149.85%	128.46%	-	108.62%	83.97%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Equity
Net Worth	199,375	213,571	214,595	218,353	214,505	214,580	211,910	-3.97%
YoY %	-6.65%	-0.48%	-1.72%	1.79%	-0.03%	1.26%	-	-
Horiz. %	94.08%	100.78%	101.27%	103.04%	101.22%	101.26%	100.00%	-
NOSH	132,916	132,653	132,466	132,335	133,233	133,279	133,277	-0.18%
YoY %	0.20%	0.14%	0.10%	-0.67%	-0.03%	0.00%	-	-
Horiz. %	99.73%	99.53%	99.39%	99.29%	99.97%	100.00%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Ratio Analysis
NP Margin	-0.21%	3.02%	4.76%	6.09%	3.67%	3.58%	3.83%	-
YoY %	-106.95%	-36.55%	-21.84%	65.94%	2.51%	-6.53%	-	-
Horiz. %	-5.48%	78.85%	124.28%	159.01%	95.82%	93.47%	100.00%	-
ROE	-0.32%	4.92%	8.56%	11.42%	8.49%	7.19%	8.41%	-
YoY %	-106.50%	-42.52%	-25.04%	34.51%	18.08%	-14.51%	-	-
Horiz. %	-3.80%	58.50%	101.78%	135.79%	100.95%	85.49%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Per Share
RPS	227.88	262.29	291.37	309.52	372.69	323.72	349.36	-24.76%
YoY %	-13.12%	-9.98%	-5.86%	-16.95%	15.13%	-7.34%	-	-
Horiz. %	65.23%	75.08%	83.40%	88.60%	106.68%	92.66%	100.00%	-
EPS	-0.48	7.95	13.90	18.84	13.67	11.57	13.37	-
YoY %	-106.04%	-42.81%	-26.22%	37.82%	18.15%	-13.46%	-	-
Horiz. %	-3.59%	59.46%	103.96%	140.91%	102.24%	86.54%	100.00%	-
DPS	12.50	10.00	15.00	0.00	12.50	8.18	11.25	7.26%
YoY %	25.00%	-33.33%	0.00%	0.00%	52.81%	-27.29%	-	-
Horiz. %	111.11%	88.89%	133.33%	0.00%	111.11%	72.71%	100.00%	-
NAPS	1.50	1.61	1.62	1.65	1.61	1.61	1.59	-3.80%
YoY %	-6.83%	-0.62%	-1.82%	2.48%	0.00%	1.26%	-	-
Horiz. %	94.34%	101.26%	101.89%	103.77%	101.26%	101.26%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 132,335
RPS	224.99	258.45	286.70	304.26	368.84	320.49	345.87	-24.90%
YoY %	-12.95%	-9.85%	-5.77%	-17.51%	15.09%	-7.34%	-	-
Horiz. %	65.05%	74.72%	82.89%	87.97%	106.64%	92.66%	100.00%	-
EPS	-0.47	7.81	13.65	18.52	13.53	11.46	13.23	-
YoY %	-106.02%	-42.78%	-26.30%	36.88%	18.06%	-13.38%	-	-
Horiz. %	-3.55%	59.03%	103.17%	139.98%	102.27%	86.62%	100.00%	-
DPS	12.34	9.85	14.76	0.00	12.37	8.10	11.14	7.05%
YoY %	25.28%	-33.27%	0.00%	0.00%	52.72%	-27.29%	-	-
Horiz. %	110.77%	88.42%	132.50%	0.00%	111.04%	72.71%	100.00%	-
NAPS	1.481	1.5864	1.594	1.622	1.5934	1.5939	1.5741	-3.97%
YoY %	-6.64%	-0.48%	-1.73%	1.79%	-0.03%	1.26%	-	-
Horiz. %	94.09%	100.78%	101.26%	103.04%	101.23%	101.26%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	-
Price	0.80	0.81	1.00	0.98	1.04	1.25	1.27	-
P/RPS	0.35	0.31	0.34	0.32	0.28	0.39	0.36	-1.85%
YoY %	12.90%	-8.82%	6.25%	14.29%	-28.21%	8.33%	-	-
Horiz. %	97.22%	86.11%	94.44%	88.89%	77.78%	108.33%	100.00%	-
P/EPS	-166.67	10.22	7.21	5.20	7.61	10.80	9.50	-
YoY %	-1,730.82%	41.75%	38.65%	-31.67%	-29.54%	13.68%	-	-
Horiz. %	-1,754.42%	107.58%	75.89%	54.74%	80.11%	113.68%	100.00%	-
EY	-0.60	9.79	13.87	19.22	13.14	9.26	10.52	-
YoY %	-106.13%	-29.42%	-27.84%	46.27%	41.90%	-11.98%	-	-
Horiz. %	-5.70%	93.06%	131.84%	182.70%	124.90%	88.02%	100.00%	-
DY	15.63	12.35	15.00	0.00	12.02	6.55	8.86	45.94%
YoY %	26.56%	-17.67%	0.00%	0.00%	83.51%	-26.07%	-	-
Horiz. %	176.41%	139.39%	169.30%	0.00%	135.67%	73.93%	100.00%	-
P/NAPS	0.53	0.50	0.62	0.59	0.65	0.78	0.80	-23.98%
YoY %	6.00%	-19.35%	5.08%	-9.23%	-16.67%	-2.50%	-	-
Horiz. %	66.25%	62.50%	77.50%	73.75%	81.25%	97.50%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	25/05/09	24/02/09	25/11/08	28/08/08	27/05/08	26/02/08	27/11/07	-
Price	0.91	0.80	0.83	1.02	1.03	1.06	1.20	-
P/RPS	0.40	0.31	0.28	0.33	0.28	0.33	0.34	11.43%
YoY %	29.03%	10.71%	-15.15%	17.86%	-15.15%	-2.94%	-	-
Horiz. %	117.65%	91.18%	82.35%	97.06%	82.35%	97.06%	100.00%	-
P/EPS	-189.58	10.09	5.98	5.41	7.53	9.16	8.98	-
YoY %	-1,978.89%	68.73%	10.54%	-28.15%	-17.79%	2.00%	-	-
Horiz. %	-2,111.14%	112.36%	66.59%	60.24%	83.85%	102.00%	100.00%	-
EY	-0.53	9.91	16.71	18.47	13.27	10.92	11.14	-
YoY %	-105.35%	-40.69%	-9.53%	39.19%	21.52%	-1.97%	-	-
Horiz. %	-4.76%	88.96%	150.00%	165.80%	119.12%	98.03%	100.00%	-
DY	13.74	12.50	18.07	0.00	12.14	7.72	9.37	29.04%
YoY %	9.92%	-30.82%	0.00%	0.00%	57.25%	-17.61%	-	-
Horiz. %	146.64%	133.40%	192.85%	0.00%	129.56%	82.39%	100.00%	-
P/NAPS	0.61	0.50	0.51	0.62	0.64	0.66	0.75	-12.85%
YoY %	22.00%	-1.96%	-17.74%	-3.12%	-3.03%	-12.00%	-	-
Horiz. %	81.33%	66.67%	68.00%	82.67%	85.33%	88.00%	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