[ALCOM] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 131.38%
YoY- 10.78%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 88,429 316,789 245,326 169,736 82,377 276,128 210,082 -43.86%
PBT 6,788 22,138 17,839 12,576 5,433 43,648 39,798 -69.27%
Tax -1,715 -4,304 -3,256 -2,371 -2,058 -7,060 -5,656 -54.89%
NP 5,073 17,834 14,583 10,205 3,375 36,588 34,142 -71.97%
-
NP to SH 5,073 14,432 11,836 7,809 3,375 36,588 34,142 -71.97%
-
Tax Rate 25.27% 19.44% 18.25% 18.85% 37.88% 16.17% 14.21% -
Total Cost 83,356 298,955 230,743 159,531 79,002 239,540 175,940 -39.25%
-
Net Worth 215,702 225,915 209,886 205,849 209,940 206,055 218,618 -0.89%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 13,289 9,962 9,960 - 19,812 21,156 -
Div Payout % - 92.08% 84.18% 127.55% - 54.15% 61.97% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 215,702 225,915 209,886 205,849 209,940 206,055 218,618 -0.89%
NOSH 133,149 132,891 132,839 132,806 132,874 132,086 141,044 -3.77%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 5.74% 5.63% 5.94% 6.01% 4.10% 13.25% 16.25% -
ROE 2.35% 6.39% 5.64% 3.79% 1.61% 17.76% 15.62% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 66.41 238.38 184.68 127.81 62.00 209.05 148.95 -41.66%
EPS 3.81 10.86 8.91 5.88 2.54 27.70 25.86 -72.13%
DPS 0.00 10.00 7.50 7.50 0.00 15.00 15.00 -
NAPS 1.62 1.70 1.58 1.55 1.58 1.56 1.55 2.99%
Adjusted Per Share Value based on latest NOSH - 132,754
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 65.83 235.83 182.63 126.36 61.32 205.56 156.39 -43.86%
EPS 3.78 10.74 8.81 5.81 2.51 27.24 25.42 -71.96%
DPS 0.00 9.89 7.42 7.41 0.00 14.75 15.75 -
NAPS 1.6058 1.6818 1.5625 1.5324 1.5629 1.5339 1.6275 -0.89%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.50 1.33 1.59 1.62 1.52 1.98 1.47 -
P/RPS 2.26 0.56 0.86 1.27 2.45 0.95 0.99 73.46%
P/EPS 39.37 12.25 17.85 27.55 59.84 7.15 6.07 248.18%
EY 2.54 8.17 5.60 3.63 1.67 13.99 16.47 -71.27%
DY 0.00 7.52 4.72 4.63 0.00 7.58 10.20 -
P/NAPS 0.93 0.78 1.01 1.05 0.96 1.27 0.95 -1.40%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 24/05/06 24/02/06 24/11/05 29/08/05 26/05/05 23/02/05 25/11/04 -
Price 1.52 1.43 1.64 1.65 1.70 1.78 1.60 -
P/RPS 2.29 0.60 0.89 1.29 2.74 0.85 1.07 66.15%
P/EPS 39.90 13.17 18.41 28.06 66.93 6.43 6.61 231.88%
EY 2.51 7.59 5.43 3.56 1.49 15.56 15.13 -69.84%
DY 0.00 6.99 4.57 4.55 0.00 8.43 9.38 -
P/NAPS 0.94 0.84 1.04 1.06 1.08 1.14 1.03 -5.91%

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