[ALCOM] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 534.5%
YoY- 311.09%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 12/03/04 CAGR
Revenue 87,359 82,377 66,046 67,719 72,374 69,989 69,989 18.57%
PBT 7,143 5,433 3,850 29,273 6,057 4,468 4,468 43.40%
Tax -1,419 -2,058 -1,404 -2,180 -1,787 -1,689 -1,689 -12.52%
NP 5,724 3,375 2,446 27,093 4,270 2,779 2,779 74.23%
-
NP to SH 4,434 3,375 2,446 27,093 4,270 2,779 2,779 43.19%
-
Tax Rate 19.87% 37.88% 36.47% 7.45% 29.50% 37.80% 37.80% -
Total Cost 81,635 79,002 63,600 40,626 68,104 67,210 67,210 16.11%
-
Net Worth 205,769 209,940 206,257 208,480 188,459 191,883 0 -
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 12/03/04 CAGR
Div 9,956 - - 13,450 6,589 - - -
Div Payout % 224.55% - - 49.65% 154.32% - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 12/03/04 CAGR
Net Worth 205,769 209,940 206,257 208,480 188,459 191,883 0 -
NOSH 132,754 132,874 132,216 134,503 131,790 132,333 132,333 0.24%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 12/03/04 CAGR
NP Margin 6.55% 4.10% 3.70% 40.01% 5.90% 3.97% 3.97% -
ROE 2.15% 1.61% 1.19% 13.00% 2.27% 1.45% 0.00% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 12/03/04 CAGR
RPS 65.80 62.00 49.95 50.35 54.92 52.89 52.89 18.27%
EPS 3.34 2.54 1.85 20.54 3.24 2.10 2.10 42.84%
DPS 7.50 0.00 0.00 10.00 5.00 0.00 0.00 -
NAPS 1.55 1.58 1.56 1.55 1.43 1.45 0.00 -
Adjusted Per Share Value based on latest NOSH - 134,503
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 12/03/04 CAGR
RPS 65.03 61.32 49.17 50.41 53.88 52.10 52.10 18.57%
EPS 3.30 2.51 1.82 20.17 3.18 2.07 2.07 43.09%
DPS 7.41 0.00 0.00 10.01 4.91 0.00 0.00 -
NAPS 1.5318 1.5629 1.5354 1.552 1.403 1.4284 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 12/03/04 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 12/03/04 -
Price 1.62 1.52 1.98 1.47 1.20 1.14 1.14 -
P/RPS 2.46 2.45 3.96 2.92 2.19 2.16 2.16 10.50%
P/EPS 48.50 59.84 107.03 7.30 37.04 54.29 54.29 -8.30%
EY 2.06 1.67 0.93 13.70 2.70 1.84 1.84 9.06%
DY 4.63 0.00 0.00 6.80 4.17 0.00 0.00 -
P/NAPS 1.05 0.96 1.27 0.95 0.84 0.79 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 12/03/04 CAGR
Date 29/08/05 26/05/05 23/02/05 25/11/04 26/08/04 31/05/04 - -
Price 1.65 1.70 1.78 1.60 1.31 1.11 0.00 -
P/RPS 2.51 2.74 3.56 3.18 2.39 2.10 0.00 -
P/EPS 49.40 66.93 96.22 7.94 40.43 52.86 0.00 -
EY 2.02 1.49 1.04 12.59 2.47 1.89 0.00 -
DY 4.55 0.00 0.00 6.25 3.82 0.00 0.00 -
P/NAPS 1.06 1.08 1.14 1.03 0.92 0.77 0.00 -

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