[ALCOM] QoQ Cumulative Quarter Result on 30-Jun-2007 [#1]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- 184.56%
YoY- -30.39%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 496,545 395,504 310,412 212,400 99,498 373,708 286,590 44.20%
PBT 24,454 19,058 15,928 9,564 3,480 17,453 15,654 34.59%
Tax -6,241 -4,917 -4,053 -2,746 -1,084 -3,487 -3,596 44.37%
NP 18,213 14,141 11,875 6,818 2,396 13,966 12,058 31.61%
-
NP to SH 18,213 14,141 11,875 6,818 2,396 13,966 12,058 31.61%
-
Tax Rate 25.52% 25.80% 25.45% 28.71% 31.15% 19.98% 22.97% -
Total Cost 478,332 381,363 298,537 205,582 97,102 359,742 274,532 44.74%
-
Net Worth 214,505 214,580 211,910 206,404 208,984 205,029 210,282 1.33%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 16,654 9,995 9,995 - 9,983 19,970 9,981 40.63%
Div Payout % 91.44% 70.69% 84.18% - 416.67% 142.99% 82.78% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 214,505 214,580 211,910 206,404 208,984 205,029 210,282 1.33%
NOSH 133,233 133,279 133,277 133,164 133,111 133,136 133,090 0.07%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 3.67% 3.58% 3.83% 3.21% 2.41% 3.74% 4.21% -
ROE 8.49% 6.59% 5.60% 3.30% 1.15% 6.81% 5.73% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 372.69 296.75 232.91 159.50 74.75 280.70 215.33 44.10%
EPS 13.67 10.61 8.91 5.12 1.80 10.49 9.06 31.51%
DPS 12.50 7.50 7.50 0.00 7.50 15.00 7.50 40.52%
NAPS 1.61 1.61 1.59 1.55 1.57 1.54 1.58 1.26%
Adjusted Per Share Value based on latest NOSH - 133,192
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 369.64 294.42 231.08 158.12 74.07 278.20 213.35 44.20%
EPS 13.56 10.53 8.84 5.08 1.78 10.40 8.98 31.58%
DPS 12.40 7.44 7.44 0.00 7.43 14.87 7.43 40.65%
NAPS 1.5968 1.5974 1.5775 1.5365 1.5557 1.5263 1.5654 1.33%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.04 1.25 1.27 1.30 1.36 1.35 1.35 -
P/RPS 0.28 0.42 0.55 0.82 0.00 0.48 0.63 -41.73%
P/EPS 7.61 11.78 14.25 25.39 0.00 12.87 14.90 -36.07%
EY 13.14 8.49 7.02 3.94 0.00 7.77 6.71 56.46%
DY 12.02 6.00 5.91 0.00 0.00 11.11 5.56 67.11%
P/NAPS 0.65 0.78 0.80 0.84 1.36 0.88 0.85 -16.36%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 27/05/08 26/02/08 27/11/07 28/08/07 31/05/07 26/02/07 28/11/06 -
Price 1.03 1.06 1.20 1.30 1.28 1.45 1.40 -
P/RPS 0.28 0.36 0.52 0.82 0.00 0.52 0.65 -42.93%
P/EPS 7.53 9.99 13.47 25.39 0.00 13.82 15.45 -38.04%
EY 13.27 10.01 7.42 3.94 0.00 7.23 6.47 61.35%
DY 12.14 7.08 6.25 0.00 0.00 10.34 5.36 72.37%
P/NAPS 0.64 0.66 0.75 0.84 1.28 0.94 0.89 -19.71%

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