[ALCOM] QoQ Cumulative Quarter Result on 31-Mar-2007

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007
Profit Trend
QoQ- -82.84%
YoY- -52.77%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 395,504 310,412 212,400 99,498 373,708 286,590 195,685 59.65%
PBT 19,058 15,928 9,564 3,480 17,453 15,654 12,594 31.70%
Tax -4,917 -4,053 -2,746 -1,084 -3,487 -3,596 -2,800 45.40%
NP 14,141 11,875 6,818 2,396 13,966 12,058 9,794 27.66%
-
NP to SH 14,141 11,875 6,818 2,396 13,966 12,058 9,794 27.66%
-
Tax Rate 25.80% 25.45% 28.71% 31.15% 19.98% 22.97% 22.23% -
Total Cost 381,363 298,537 205,582 97,102 359,742 274,532 185,891 61.24%
-
Net Worth 214,580 211,910 206,404 208,984 205,029 210,282 212,913 0.51%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 9,995 9,995 - 9,983 19,970 9,981 - -
Div Payout % 70.69% 84.18% - 416.67% 142.99% 82.78% - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 214,580 211,910 206,404 208,984 205,029 210,282 212,913 0.51%
NOSH 133,279 133,277 133,164 133,111 133,136 133,090 133,070 0.10%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 3.58% 3.83% 3.21% 2.41% 3.74% 4.21% 5.00% -
ROE 6.59% 5.60% 3.30% 1.15% 6.81% 5.73% 4.60% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 296.75 232.91 159.50 74.75 280.70 215.33 147.05 59.48%
EPS 10.61 8.91 5.12 1.80 10.49 9.06 7.36 27.52%
DPS 7.50 7.50 0.00 7.50 15.00 7.50 0.00 -
NAPS 1.61 1.59 1.55 1.57 1.54 1.58 1.60 0.41%
Adjusted Per Share Value based on latest NOSH - 133,111
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 293.78 230.58 157.77 73.91 277.59 212.88 145.36 59.64%
EPS 10.50 8.82 5.06 1.78 10.37 8.96 7.28 27.57%
DPS 7.43 7.42 0.00 7.42 14.83 7.41 0.00 -
NAPS 1.5939 1.5741 1.5332 1.5524 1.523 1.562 1.5815 0.52%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.25 1.27 1.30 1.36 1.35 1.35 1.49 -
P/RPS 0.42 0.55 0.82 0.00 0.48 0.63 1.01 -44.19%
P/EPS 11.78 14.25 25.39 0.00 12.87 14.90 20.24 -30.22%
EY 8.49 7.02 3.94 0.00 7.77 6.71 4.94 43.33%
DY 6.00 5.91 0.00 0.00 11.11 5.56 0.00 -
P/NAPS 0.78 0.80 0.84 1.36 0.88 0.85 0.93 -11.03%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 27/11/07 28/08/07 31/05/07 26/02/07 28/11/06 17/08/06 -
Price 1.06 1.20 1.30 1.28 1.45 1.40 1.39 -
P/RPS 0.36 0.52 0.82 0.00 0.52 0.65 0.95 -47.54%
P/EPS 9.99 13.47 25.39 0.00 13.82 15.45 18.89 -34.52%
EY 10.01 7.42 3.94 0.00 7.23 6.47 5.29 52.80%
DY 7.08 6.25 0.00 0.00 10.34 5.36 0.00 -
P/NAPS 0.66 0.75 0.84 1.28 0.94 0.89 0.87 -16.77%

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