[ALCOM] QoQ TTM Result on 30-Jun-2009 [#1]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -965.83%
YoY- -138.58%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 254,011 221,086 222,669 252,560 302,893 362,018 379,135 -23.45%
PBT 6,785 -6,392 -10,447 -8,695 -995 15,378 20,731 -52.54%
Tax -1,096 2,127 2,443 1,895 357 -3,419 -5,206 -64.64%
NP 5,689 -4,265 -8,004 -6,800 -638 11,959 15,525 -48.82%
-
NP to SH 5,689 -4,265 -8,004 -6,800 -638 11,959 15,525 -48.82%
-
Tax Rate 16.15% - - - - 22.23% 25.11% -
Total Cost 248,322 225,351 230,673 259,360 303,531 350,059 363,610 -22.46%
-
Net Worth 193,179 192,203 189,583 201,639 198,255 213,571 214,595 -6.77%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 14,199 20,808 20,808 40,692 26,492 16,588 16,588 -9.85%
Div Payout % 249.60% 0.00% 0.00% 0.00% 0.00% 138.71% 106.85% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 193,179 192,203 189,583 201,639 198,255 213,571 214,595 -6.77%
NOSH 132,314 132,554 132,575 141,999 132,170 132,653 132,466 -0.07%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 2.24% -1.93% -3.59% -2.69% -0.21% 3.30% 4.09% -
ROE 2.94% -2.22% -4.22% -3.37% -0.32% 5.60% 7.23% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 191.97 166.79 167.96 177.86 229.17 272.91 286.21 -23.39%
EPS 4.30 -3.22 -6.04 -4.79 -0.48 9.02 11.72 -48.78%
DPS 10.73 15.70 15.70 28.66 20.00 12.50 12.50 -9.68%
NAPS 1.46 1.45 1.43 1.42 1.50 1.61 1.62 -6.70%
Adjusted Per Share Value based on latest NOSH - 141,999
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 189.09 164.58 165.76 188.01 225.48 269.50 282.24 -23.45%
EPS 4.24 -3.17 -5.96 -5.06 -0.47 8.90 11.56 -48.79%
DPS 10.57 15.49 15.49 30.29 19.72 12.35 12.35 -9.86%
NAPS 1.4381 1.4308 1.4113 1.5011 1.4759 1.5899 1.5975 -6.77%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.97 1.08 1.06 0.95 0.80 0.81 1.00 -
P/RPS 0.51 0.65 0.63 0.53 0.35 0.30 0.35 28.55%
P/EPS 22.56 -33.57 -17.56 -19.84 -165.73 8.98 8.53 91.35%
EY 4.43 -2.98 -5.70 -5.04 -0.60 11.13 11.72 -47.75%
DY 11.06 14.54 14.81 30.16 25.00 15.43 12.50 -7.84%
P/NAPS 0.66 0.74 0.74 0.67 0.53 0.50 0.62 4.26%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 23/02/10 26/11/09 25/08/09 25/05/09 24/02/09 25/11/08 -
Price 0.92 1.02 1.09 1.00 0.91 0.80 0.83 -
P/RPS 0.48 0.61 0.65 0.56 0.40 0.29 0.29 39.96%
P/EPS 21.40 -31.70 -18.05 -20.88 -188.52 8.87 7.08 109.19%
EY 4.67 -3.15 -5.54 -4.79 -0.53 11.27 14.12 -52.20%
DY 11.67 15.39 14.40 28.66 21.98 15.63 15.06 -15.64%
P/NAPS 0.63 0.70 0.76 0.70 0.61 0.50 0.51 15.14%

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