[ALCOM] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 222.9%
YoY- 521.82%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 12/03/04 CAGR
Revenue 339,472 329,508 276,128 280,109 284,726 279,956 279,956 15.96%
PBT 25,152 21,732 43,648 53,064 21,050 17,872 17,872 30.02%
Tax -4,742 -8,232 -7,060 -7,541 -6,952 -6,756 -6,756 -23.81%
NP 20,410 13,500 36,588 45,522 14,098 11,116 11,116 59.50%
-
NP to SH 15,618 13,500 36,588 45,522 14,098 11,116 11,116 29.86%
-
Tax Rate 18.85% 37.88% 16.17% 14.21% 33.03% 37.80% 37.80% -
Total Cost 319,062 316,008 239,540 234,586 270,628 268,840 268,840 14.06%
-
Net Worth 205,849 209,940 206,055 218,618 188,765 191,883 0 -
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 12/03/04 CAGR
Div 19,920 - 19,812 28,208 13,200 - - -
Div Payout % 127.55% - 54.15% 61.97% 93.63% - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 12/03/04 CAGR
Net Worth 205,849 209,940 206,055 218,618 188,765 191,883 0 -
NOSH 132,806 132,874 132,086 141,044 132,003 132,333 132,333 0.27%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 12/03/04 CAGR
NP Margin 6.01% 4.10% 13.25% 16.25% 4.95% 3.97% 3.97% -
ROE 7.59% 6.43% 17.76% 20.82% 7.47% 5.79% 0.00% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 12/03/04 CAGR
RPS 255.61 247.99 209.05 198.60 215.70 211.55 211.55 15.64%
EPS 11.76 10.16 27.70 34.48 10.68 8.40 8.40 29.50%
DPS 15.00 0.00 15.00 20.00 10.00 0.00 0.00 -
NAPS 1.55 1.58 1.56 1.55 1.43 1.45 0.00 -
Adjusted Per Share Value based on latest NOSH - 134,503
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 12/03/04 CAGR
RPS 252.71 245.30 205.56 208.52 211.96 208.41 208.41 15.96%
EPS 11.63 10.05 27.24 33.89 10.49 8.28 8.28 29.83%
DPS 14.83 0.00 14.75 21.00 9.83 0.00 0.00 -
NAPS 1.5324 1.5629 1.5339 1.6275 1.4052 1.4284 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 12/03/04 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 12/03/04 -
Price 1.62 1.52 1.98 1.47 1.20 1.14 1.14 -
P/RPS 0.63 0.61 0.95 0.74 0.56 0.54 0.54 12.57%
P/EPS 13.78 14.96 7.15 4.55 11.24 13.57 13.57 1.18%
EY 7.26 6.68 13.99 21.96 8.90 7.37 7.37 -1.14%
DY 9.26 0.00 7.58 13.61 8.33 0.00 0.00 -
P/NAPS 1.05 0.96 1.27 0.95 0.84 0.79 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 12/03/04 CAGR
Date 29/08/05 26/05/05 23/02/05 25/11/04 26/08/04 31/05/04 - -
Price 1.65 1.70 1.78 1.60 1.31 1.11 0.00 -
P/RPS 0.65 0.69 0.85 0.81 0.61 0.52 0.00 -
P/EPS 14.03 16.73 6.43 4.96 12.27 13.21 0.00 -
EY 7.13 5.98 15.56 20.17 8.15 7.57 0.00 -
DY 9.09 0.00 8.43 12.50 7.63 0.00 0.00 -
P/NAPS 1.06 1.08 1.14 1.03 0.92 0.77 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