[ALCOM] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 37.98%
YoY- 21.45%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 71,463 75,590 87,359 82,377 66,046 67,719 72,374 -0.83%
PBT 4,299 5,263 7,143 5,433 3,850 29,273 6,057 -20.38%
Tax -1,048 -885 -1,419 -2,058 -1,404 -2,180 -1,787 -29.86%
NP 3,251 4,378 5,724 3,375 2,446 27,093 4,270 -16.57%
-
NP to SH 2,596 4,027 4,434 3,375 2,446 27,093 4,270 -28.16%
-
Tax Rate 24.38% 16.82% 19.87% 37.88% 36.47% 7.45% 29.50% -
Total Cost 68,212 71,212 81,635 79,002 63,600 40,626 68,104 0.10%
-
Net Worth 226,317 209,988 205,769 209,940 206,257 208,480 188,459 12.94%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 3,328 - 9,956 - - 13,450 6,589 -36.49%
Div Payout % 128.21% - 224.55% - - 49.65% 154.32% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 226,317 209,988 205,769 209,940 206,257 208,480 188,459 12.94%
NOSH 133,128 132,904 132,754 132,874 132,216 134,503 131,790 0.67%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 4.55% 5.79% 6.55% 4.10% 3.70% 40.01% 5.90% -
ROE 1.15% 1.92% 2.15% 1.61% 1.19% 13.00% 2.27% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 53.68 56.88 65.80 62.00 49.95 50.35 54.92 -1.50%
EPS 1.95 3.03 3.34 2.54 1.85 20.54 3.24 -28.64%
DPS 2.50 0.00 7.50 0.00 0.00 10.00 5.00 -36.92%
NAPS 1.70 1.58 1.55 1.58 1.56 1.55 1.43 12.18%
Adjusted Per Share Value based on latest NOSH - 132,874
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 53.20 56.27 65.03 61.32 49.17 50.41 53.88 -0.84%
EPS 1.93 3.00 3.30 2.51 1.82 20.17 3.18 -28.25%
DPS 2.48 0.00 7.41 0.00 0.00 10.01 4.91 -36.49%
NAPS 1.6848 1.5632 1.5318 1.5629 1.5354 1.552 1.403 12.94%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.33 1.59 1.62 1.52 1.98 1.47 1.20 -
P/RPS 2.48 2.80 2.46 2.45 3.96 2.92 2.19 8.61%
P/EPS 68.21 52.48 48.50 59.84 107.03 7.30 37.04 50.07%
EY 1.47 1.91 2.06 1.67 0.93 13.70 2.70 -33.25%
DY 1.88 0.00 4.63 0.00 0.00 6.80 4.17 -41.11%
P/NAPS 0.78 1.01 1.05 0.96 1.27 0.95 0.84 -4.80%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 24/11/05 29/08/05 26/05/05 23/02/05 25/11/04 26/08/04 -
Price 1.43 1.64 1.65 1.70 1.78 1.60 1.31 -
P/RPS 2.66 2.88 2.51 2.74 3.56 3.18 2.39 7.37%
P/EPS 73.33 54.13 49.40 66.93 96.22 7.94 40.43 48.56%
EY 1.36 1.85 2.02 1.49 1.04 12.59 2.47 -32.74%
DY 1.75 0.00 4.55 0.00 0.00 6.25 3.82 -40.48%
P/NAPS 0.84 1.04 1.06 1.08 1.14 1.03 0.92 -5.86%

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