[ALCOM] QoQ Annualized Quarter Result on 30-Sep-2001 [#3]

Announcement Date
26-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 102.93%
YoY- -99.43%
View:
Show?
Annualized Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 273,096 229,748 279,997 295,104 299,712 259,740 317,493 -9.57%
PBT 24,118 1,100 -698 2,186 -638 -5,704 14,889 38.04%
Tax -5,830 -1,100 698 -2,105 638 5,704 -2,247 89.14%
NP 18,288 0 0 81 0 0 12,642 27.99%
-
NP to SH 18,288 -3,036 -2,973 81 -2,772 -7,800 12,642 27.99%
-
Tax Rate 24.17% 100.00% - 96.29% - - 15.09% -
Total Cost 254,808 229,748 279,997 295,022 299,712 259,740 304,851 -11.29%
-
Net Worth 219,350 210,389 210,092 202,519 217,800 218,877 219,515 -0.05%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - 6,606 - - - 6,611 -
Div Payout % - - 0.00% - - - 52.30% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 219,350 210,389 210,092 202,519 217,800 218,877 219,515 -0.05%
NOSH 132,138 133,157 132,133 121,999 132,000 132,653 132,238 -0.05%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 6.70% 0.00% 0.00% 0.03% 0.00% 0.00% 3.98% -
ROE 8.34% -1.44% -1.42% 0.04% -1.27% -3.56% 5.76% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 206.67 172.54 211.90 241.89 227.05 195.80 240.09 -9.53%
EPS 13.84 -2.28 -2.25 0.07 -2.10 -5.88 9.56 28.05%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 1.66 1.58 1.59 1.66 1.65 1.65 1.66 0.00%
Adjusted Per Share Value based on latest NOSH - 131,545
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 202.86 170.66 207.99 219.21 222.63 192.94 235.84 -9.57%
EPS 13.58 -2.26 -2.21 0.06 -2.06 -5.79 9.39 27.97%
DPS 0.00 0.00 4.91 0.00 0.00 0.00 4.91 -
NAPS 1.6294 1.5628 1.5606 1.5043 1.6178 1.6258 1.6306 -0.04%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 1.21 1.17 1.10 1.00 1.10 1.06 1.07 -
P/RPS 0.59 0.68 0.52 0.41 0.48 0.54 0.45 19.85%
P/EPS 8.74 -51.32 -48.89 1,500.00 -52.38 -18.03 11.19 -15.22%
EY 11.44 -1.95 -2.05 0.07 -1.91 -5.55 8.93 18.00%
DY 0.00 0.00 4.55 0.00 0.00 0.00 4.67 -
P/NAPS 0.73 0.74 0.69 0.60 0.67 0.64 0.64 9.19%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 22/08/02 30/05/02 26/02/02 26/11/01 27/08/01 30/05/01 21/02/01 -
Price 1.25 1.20 1.14 1.06 1.09 1.17 1.08 -
P/RPS 0.60 0.70 0.54 0.44 0.48 0.60 0.45 21.20%
P/EPS 9.03 -52.63 -50.67 1,590.00 -51.90 -19.90 11.30 -13.92%
EY 11.07 -1.90 -1.97 0.06 -1.93 -5.03 8.85 16.13%
DY 0.00 0.00 4.39 0.00 0.00 0.00 4.63 -
P/NAPS 0.75 0.76 0.72 0.64 0.66 0.71 0.65 10.03%

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