[ALCOM] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
20-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 29.09%
YoY- -351.58%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 12/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 284,726 279,956 279,956 263,857 270,214 279,978 269,788 4.39%
PBT 21,050 17,872 17,872 -4,512 -8,957 12,500 11,428 62.88%
Tax -6,952 -6,756 -6,756 -3,141 -3,102 -4,920 -4,528 40.83%
NP 14,098 11,116 11,116 -7,653 -12,060 7,580 6,900 76.94%
-
NP to SH 14,098 11,116 11,116 -7,653 -10,792 7,580 6,900 76.94%
-
Tax Rate 33.03% 37.80% 37.80% - - 39.36% 39.62% -
Total Cost 270,628 268,840 268,840 271,510 282,274 272,398 262,888 2.34%
-
Net Worth 188,765 191,883 0 189,011 184,861 198,083 201,469 -5.06%
Dividend
30/06/04 31/03/04 12/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 13,200 - - 6,608 8,802 13,205 - -
Div Payout % 93.63% - - 0.00% 0.00% 174.22% - -
Equity
30/06/04 31/03/04 12/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 188,765 191,883 0 189,011 184,861 198,083 201,469 -5.06%
NOSH 132,003 132,333 132,333 132,176 132,043 132,055 131,679 0.19%
Ratio Analysis
30/06/04 31/03/04 12/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 4.95% 3.97% 3.97% -2.90% -4.46% 2.71% 2.56% -
ROE 7.47% 5.79% 0.00% -4.05% -5.84% 3.83% 3.42% -
Per Share
30/06/04 31/03/04 12/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 215.70 211.55 211.55 199.63 204.64 212.02 204.88 4.19%
EPS 10.68 8.40 8.40 -5.79 -9.13 5.74 5.24 76.59%
DPS 10.00 0.00 0.00 5.00 6.67 10.00 0.00 -
NAPS 1.43 1.45 0.00 1.43 1.40 1.50 1.53 -5.25%
Adjusted Per Share Value based on latest NOSH - 132,571
30/06/04 31/03/04 12/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 211.50 207.95 207.95 196.00 200.72 207.97 200.40 4.39%
EPS 10.47 8.26 8.26 -5.68 -8.02 5.63 5.13 76.78%
DPS 9.81 0.00 0.00 4.91 6.54 9.81 0.00 -
NAPS 1.4022 1.4253 0.00 1.404 1.3732 1.4714 1.4965 -5.06%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 12/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/06/04 31/03/04 12/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.20 1.14 1.14 1.12 1.15 1.19 1.09 -
P/RPS 0.56 0.54 0.54 0.56 0.56 0.56 0.53 4.49%
P/EPS 11.24 13.57 13.57 -19.34 -14.07 20.73 20.80 -38.83%
EY 8.90 7.37 7.37 -5.17 -7.11 4.82 4.81 63.47%
DY 8.33 0.00 0.00 4.46 5.80 8.40 0.00 -
P/NAPS 0.84 0.79 0.00 0.78 0.82 0.79 0.71 14.37%
Price Multiplier on Announcement Date
30/06/04 31/03/04 12/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/08/04 31/05/04 - 20/02/04 27/11/03 29/08/03 10/07/03 -
Price 1.31 1.11 0.00 1.08 1.25 1.24 1.20 -
P/RPS 0.61 0.52 0.00 0.54 0.61 0.58 0.59 2.69%
P/EPS 12.27 13.21 0.00 -18.65 -15.29 21.60 22.90 -39.24%
EY 8.15 7.57 0.00 -5.36 -6.54 4.63 4.37 64.50%
DY 7.63 0.00 0.00 4.63 5.33 8.06 0.00 -
P/NAPS 0.92 0.77 0.00 0.76 0.89 0.83 0.78 14.09%

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