[ALCOM] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -71.57%
YoY- 6293.47%
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 279,978 269,788 261,429 270,286 273,096 229,748 279,997 -0.00%
PBT 12,500 11,428 9,722 10,380 24,118 1,100 -698 -
Tax -4,920 -4,528 -6,680 -5,180 -5,830 -1,100 698 -
NP 7,580 6,900 3,042 5,200 18,288 0 0 -
-
NP to SH 7,580 6,900 3,042 5,200 18,288 -3,036 -2,973 -
-
Tax Rate 39.36% 39.62% 68.71% 49.90% 24.17% 100.00% - -
Total Cost 272,398 262,888 258,387 265,086 254,808 229,748 279,997 -1.82%
-
Net Worth 198,083 201,469 203,831 214,114 219,350 210,389 210,092 -3.85%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 13,205 - 6,617 - - - 6,606 58.88%
Div Payout % 174.22% - 217.55% - - - 0.00% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 198,083 201,469 203,831 214,114 219,350 210,389 210,092 -3.85%
NOSH 132,055 131,679 132,358 132,169 132,138 133,157 132,133 -0.03%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 2.71% 2.56% 1.16% 1.92% 6.70% 0.00% 0.00% -
ROE 3.83% 3.42% 1.49% 2.43% 8.34% -1.44% -1.42% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 212.02 204.88 197.52 204.50 206.67 172.54 211.90 0.03%
EPS 5.74 5.24 2.30 3.93 13.84 -2.28 -2.25 -
DPS 10.00 0.00 5.00 0.00 0.00 0.00 5.00 58.94%
NAPS 1.50 1.53 1.54 1.62 1.66 1.58 1.59 -3.82%
Adjusted Per Share Value based on latest NOSH - 132,090
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 207.97 200.40 194.19 200.77 202.86 170.66 207.99 -0.00%
EPS 5.63 5.13 2.26 3.86 13.58 -2.26 -2.21 -
DPS 9.81 0.00 4.92 0.00 0.00 0.00 4.91 58.83%
NAPS 1.4714 1.4965 1.5141 1.5905 1.6294 1.5628 1.5606 -3.85%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.19 1.09 1.14 1.20 1.21 1.17 1.10 -
P/RPS 0.56 0.53 0.58 0.59 0.59 0.68 0.52 5.07%
P/EPS 20.73 20.80 49.60 30.50 8.74 -51.32 -48.89 -
EY 4.82 4.81 2.02 3.28 11.44 -1.95 -2.05 -
DY 8.40 0.00 4.39 0.00 0.00 0.00 4.55 50.66%
P/NAPS 0.79 0.71 0.74 0.74 0.73 0.74 0.69 9.46%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 10/07/03 25/02/03 28/11/02 22/08/02 30/05/02 26/02/02 -
Price 1.24 1.20 1.10 1.24 1.25 1.20 1.14 -
P/RPS 0.58 0.59 0.56 0.61 0.60 0.70 0.54 4.89%
P/EPS 21.60 22.90 47.86 31.52 9.03 -52.63 -50.67 -
EY 4.63 4.37 2.09 3.17 11.07 -1.90 -1.97 -
DY 8.06 0.00 4.55 0.00 0.00 0.00 4.39 50.10%
P/NAPS 0.83 0.78 0.71 0.77 0.75 0.76 0.72 9.97%

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