[ALCOM] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ-0.0%
YoY- 61.1%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 12/03/04 31/12/03 30/09/03 CAGR
Revenue 276,128 280,109 284,726 279,956 279,956 263,857 270,214 1.74%
PBT 43,648 53,064 21,050 17,872 17,872 -4,512 -8,957 -
Tax -7,060 -7,541 -6,952 -6,756 -6,756 -3,141 -3,102 92.59%
NP 36,588 45,522 14,098 11,116 11,116 -7,653 -12,060 -
-
NP to SH 36,588 45,522 14,098 11,116 11,116 -7,653 -10,792 -
-
Tax Rate 16.17% 14.21% 33.03% 37.80% 37.80% - - -
Total Cost 239,540 234,586 270,628 268,840 268,840 271,510 282,274 -12.26%
-
Net Worth 206,055 218,618 188,765 191,883 0 189,011 184,861 9.03%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 12/03/04 31/12/03 30/09/03 CAGR
Div 19,812 28,208 13,200 - - 6,608 8,802 90.89%
Div Payout % 54.15% 61.97% 93.63% - - 0.00% 0.00% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 12/03/04 31/12/03 30/09/03 CAGR
Net Worth 206,055 218,618 188,765 191,883 0 189,011 184,861 9.03%
NOSH 132,086 141,044 132,003 132,333 132,333 132,176 132,043 0.02%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 12/03/04 31/12/03 30/09/03 CAGR
NP Margin 13.25% 16.25% 4.95% 3.97% 3.97% -2.90% -4.46% -
ROE 17.76% 20.82% 7.47% 5.79% 0.00% -4.05% -5.84% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 12/03/04 31/12/03 30/09/03 CAGR
RPS 209.05 198.60 215.70 211.55 211.55 199.63 204.64 1.71%
EPS 27.70 34.48 10.68 8.40 8.40 -5.79 -9.13 -
DPS 15.00 20.00 10.00 0.00 0.00 5.00 6.67 90.76%
NAPS 1.56 1.55 1.43 1.45 0.00 1.43 1.40 9.00%
Adjusted Per Share Value based on latest NOSH - 132,333
31/12/04 30/09/04 30/06/04 31/03/04 12/03/04 31/12/03 30/09/03 CAGR
RPS 205.11 208.07 211.50 207.95 207.95 196.00 200.72 1.73%
EPS 27.18 33.81 10.47 8.26 8.26 -5.68 -8.02 -
DPS 14.72 20.95 9.81 0.00 0.00 4.91 6.54 90.89%
NAPS 1.5306 1.6239 1.4022 1.4253 0.00 1.404 1.3732 9.03%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 12/03/04 31/12/03 30/09/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 12/03/04 31/12/03 30/09/03 -
Price 1.98 1.47 1.20 1.14 1.14 1.12 1.15 -
P/RPS 0.95 0.74 0.56 0.54 0.54 0.56 0.56 52.37%
P/EPS 7.15 4.55 11.24 13.57 13.57 -19.34 -14.07 -
EY 13.99 21.96 8.90 7.37 7.37 -5.17 -7.11 -
DY 7.58 13.61 8.33 0.00 0.00 4.46 5.80 23.77%
P/NAPS 1.27 0.95 0.84 0.79 0.00 0.78 0.82 41.71%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 12/03/04 31/12/03 30/09/03 CAGR
Date 23/02/05 25/11/04 26/08/04 31/05/04 - 20/02/04 27/11/03 -
Price 1.78 1.60 1.31 1.11 0.00 1.08 1.25 -
P/RPS 0.85 0.81 0.61 0.52 0.00 0.54 0.61 30.26%
P/EPS 6.43 4.96 12.27 13.21 0.00 -18.65 -15.29 -
EY 15.56 20.17 8.15 7.57 0.00 -5.36 -6.54 -
DY 8.43 12.50 7.63 0.00 0.00 4.63 5.33 44.10%
P/NAPS 1.14 1.03 0.92 0.77 0.00 0.76 0.89 21.81%

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