[ALCOM] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -721.55%
YoY- -144.76%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
Quarter Result
31/03/04 12/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 69,989 69,989 63,315 62,672 72,542 67,447 58,714 15.09%
PBT 4,468 4,468 2,206 -12,968 3,393 2,857 1,937 95.22%
Tax -1,689 -1,689 -814 133 -1,328 -1,132 -2,795 -33.18%
NP 2,779 2,779 1,392 -12,835 2,065 1,725 -858 -
-
NP to SH 2,779 2,779 1,392 -12,835 2,065 1,725 -858 -
-
Tax Rate 37.80% 37.80% 36.90% - 39.14% 39.62% 144.30% -
Total Cost 67,210 67,210 61,923 75,507 70,477 65,722 59,572 10.13%
-
Net Worth 191,883 0 189,577 184,866 198,557 201,469 206,716 -5.78%
Dividend
31/03/04 12/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - 6,618 - - -
Div Payout % - - - - 320.51% - - -
Equity
31/03/04 12/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 191,883 0 189,577 184,866 198,557 201,469 206,716 -5.78%
NOSH 132,333 132,333 132,571 132,047 132,371 131,679 131,666 0.40%
Ratio Analysis
31/03/04 12/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 3.97% 3.97% 2.20% -20.48% 2.85% 2.56% -1.46% -
ROE 1.45% 0.00% 0.73% -6.94% 1.04% 0.86% -0.42% -
Per Share
31/03/04 12/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 52.89 52.89 47.76 47.46 54.80 51.22 44.59 14.64%
EPS 2.10 2.10 1.05 -9.72 1.56 1.31 -0.65 -
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.45 0.00 1.43 1.40 1.50 1.53 1.57 -6.16%
Adjusted Per Share Value based on latest NOSH - 132,047
31/03/04 12/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 51.99 51.99 47.03 46.55 53.89 50.10 43.61 15.10%
EPS 2.06 2.06 1.03 -9.53 1.53 1.28 -0.64 -
DPS 0.00 0.00 0.00 0.00 4.92 0.00 0.00 -
NAPS 1.4253 0.00 1.4082 1.3732 1.4749 1.4965 1.5355 -5.78%
Price Multiplier on Financial Quarter End Date
31/03/04 12/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 31/03/04 12/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.14 1.14 1.12 1.15 1.19 1.09 1.14 -
P/RPS 2.16 2.16 2.35 2.42 2.17 2.13 2.56 -12.71%
P/EPS 54.29 54.29 106.67 -11.83 76.28 83.21 -174.94 -
EY 1.84 1.84 0.94 -8.45 1.31 1.20 -0.57 -
DY 0.00 0.00 0.00 0.00 4.20 0.00 0.00 -
P/NAPS 0.79 0.00 0.78 0.82 0.79 0.71 0.73 6.52%
Price Multiplier on Announcement Date
31/03/04 12/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 31/05/04 - 20/02/04 27/11/03 29/08/03 10/07/03 25/02/03 -
Price 1.11 0.00 1.08 1.25 1.24 1.20 1.10 -
P/RPS 2.10 0.00 2.26 2.63 2.26 2.34 2.47 -12.18%
P/EPS 52.86 0.00 102.86 -12.86 79.49 91.60 -168.80 -
EY 1.89 0.00 0.97 -7.78 1.26 1.09 -0.59 -
DY 0.00 0.00 0.00 0.00 4.03 0.00 0.00 -
P/NAPS 0.77 0.00 0.76 0.89 0.83 0.78 0.70 7.92%

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