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

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
TTM Result
Revenue	254,011	221,086	222,669	252,560	302,893	362,018	379,135	-23.45%
YoY %	14.89%	-0.71%	-11.84%	-16.62%	-16.33%	-4.51%	-	-
Horiz. %	67.00%	58.31%	58.73%	66.61%	79.89%	95.49%	100.00%	-
PBT	6,785	-6,392	-10,447	-8,695	-995	15,378	20,731	-52.54%
YoY %	206.15%	38.81%	-20.15%	-773.87%	-106.47%	-25.82%	-	-
Horiz. %	32.73%	-30.83%	-50.39%	-41.94%	-4.80%	74.18%	100.00%	-
Tax	-1,096	2,127	2,443	1,895	357	-3,419	-5,206	-64.64%
YoY %	-151.53%	-12.93%	28.92%	430.81%	110.44%	34.33%	-	-
Horiz. %	21.05%	-40.86%	-46.93%	-36.40%	-6.86%	65.67%	100.00%	-
NP	5,689	-4,265	-8,004	-6,800	-638	11,959	15,525	-48.82%
YoY %	233.39%	46.71%	-17.71%	-965.83%	-105.33%	-22.97%	-	-
Horiz. %	36.64%	-27.47%	-51.56%	-43.80%	-4.11%	77.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,689	-4,265	-8,004	-6,800	-638	11,959	15,525	-48.82%
YoY %	233.39%	46.71%	-17.71%	-965.83%	-105.33%	-22.97%	-	-
Horiz. %	36.64%	-27.47%	-51.56%	-43.80%	-4.11%	77.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.15%	-	-	-	-	22.23%	25.11%	-
YoY %	0.00%	-	-	-	-	-11.47%	-	-
Horiz. %	64.32%	-	-	-	-	88.53%	100.00%	-
Total Cost	248,322	225,351	230,673	259,360	303,531	350,059	363,610	-22.46%
YoY %	10.19%	-2.31%	-11.06%	-14.55%	-13.29%	-3.73%	-	-
Horiz. %	68.29%	61.98%	63.44%	71.33%	83.48%	96.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	193,179	192,203	189,583	201,639	198,255	213,571	214,595	-6.77%
YoY %	0.51%	1.38%	-5.98%	1.71%	-7.17%	-0.48%	-	-
Horiz. %	90.02%	89.57%	88.34%	93.96%	92.39%	99.52%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Dividend
Div	14,199	20,808	20,808	40,692	26,492	16,588	16,588	-9.85%
YoY %	-31.76%	0.00%	-48.86%	53.60%	59.71%	0.00%	-	-
Horiz. %	85.60%	125.44%	125.44%	245.31%	159.71%	100.00%	100.00%	-
Div Payout %	249.60%	0.00%	0.00%	0.00%	0.00%	138.71%	106.85%	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	29.82%	-	-
Horiz. %	233.60%	0.00%	0.00%	0.00%	0.00%	129.82%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Equity
Net Worth	193,179	192,203	189,583	201,639	198,255	213,571	214,595	-6.77%
YoY %	0.51%	1.38%	-5.98%	1.71%	-7.17%	-0.48%	-	-
Horiz. %	90.02%	89.57%	88.34%	93.96%	92.39%	99.52%	100.00%	-
NOSH	132,314	132,554	132,575	141,999	132,170	132,653	132,466	-0.07%
YoY %	-0.18%	-0.02%	-6.64%	7.44%	-0.36%	0.14%	-	-
Horiz. %	99.89%	100.07%	100.08%	107.20%	99.78%	100.14%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Ratio Analysis
NP Margin	2.24%	-1.93%	-3.59%	-2.69%	-0.21%	3.30%	4.09%	-
YoY %	216.06%	46.24%	-33.46%	-1,180.95%	-106.36%	-19.32%	-	-
Horiz. %	54.77%	-47.19%	-87.78%	-65.77%	-5.13%	80.68%	100.00%	-
ROE	2.94%	-2.22%	-4.22%	-3.37%	-0.32%	5.60%	7.23%	-
YoY %	232.43%	47.39%	-25.22%	-953.12%	-105.71%	-22.54%	-	-
Horiz. %	40.66%	-30.71%	-58.37%	-46.61%	-4.43%	77.46%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Per Share
RPS	191.97	166.79	167.96	177.86	229.17	272.91	286.21	-23.39%
YoY %	15.10%	-0.70%	-5.57%	-22.39%	-16.03%	-4.65%	-	-
Horiz. %	67.07%	58.28%	58.68%	62.14%	80.07%	95.35%	100.00%	-
EPS	4.30	-3.22	-6.04	-4.79	-0.48	9.02	11.72	-48.78%
YoY %	233.54%	46.69%	-26.10%	-897.92%	-105.32%	-23.04%	-	-
Horiz. %	36.69%	-27.47%	-51.54%	-40.87%	-4.10%	76.96%	100.00%	-
DPS	10.73	15.70	15.70	28.66	20.00	12.50	12.50	-9.68%
YoY %	-31.66%	0.00%	-45.22%	43.30%	60.00%	0.00%	-	-
Horiz. %	85.84%	125.60%	125.60%	229.28%	160.00%	100.00%	100.00%	-
NAPS	1.46	1.45	1.43	1.42	1.50	1.61	1.62	-6.70%
YoY %	0.69%	1.40%	0.70%	-5.33%	-6.83%	-0.62%	-	-
Horiz. %	90.12%	89.51%	88.27%	87.65%	92.59%	99.38%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 141,999
RPS	189.09	164.58	165.76	188.01	225.48	269.50	282.24	-23.45%
YoY %	14.89%	-0.71%	-11.83%	-16.62%	-16.33%	-4.51%	-	-
Horiz. %	67.00%	58.31%	58.73%	66.61%	79.89%	95.49%	100.00%	-
EPS	4.24	-3.17	-5.96	-5.06	-0.47	8.90	11.56	-48.79%
YoY %	233.75%	46.81%	-17.79%	-976.60%	-105.28%	-23.01%	-	-
Horiz. %	36.68%	-27.42%	-51.56%	-43.77%	-4.07%	76.99%	100.00%	-
DPS	10.57	15.49	15.49	30.29	19.72	12.35	12.35	-9.86%
YoY %	-31.76%	0.00%	-48.86%	53.60%	59.68%	0.00%	-	-
Horiz. %	85.59%	125.43%	125.43%	245.26%	159.68%	100.00%	100.00%	-
NAPS	1.4381	1.4308	1.4113	1.5011	1.4759	1.5899	1.5975	-6.77%
YoY %	0.51%	1.38%	-5.98%	1.71%	-7.17%	-0.48%	-	-
Horiz. %	90.02%	89.56%	88.34%	93.97%	92.39%	99.52%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-21.54%	3.17%	18.87%	51.43%	16.67%	-14.29%	-	-
Horiz. %	145.71%	185.71%	180.00%	151.43%	100.00%	85.71%	100.00%	-
P/EPS	22.56	-33.57	-17.56	-19.84	-165.73	8.98	8.53	91.35%
YoY %	167.20%	-91.17%	11.49%	88.03%	-1,945.55%	5.28%	-	-
Horiz. %	264.48%	-393.55%	-205.86%	-232.59%	-1,942.91%	105.28%	100.00%	-
EY	4.43	-2.98	-5.70	-5.04	-0.60	11.13	11.72	-47.75%
YoY %	248.66%	47.72%	-13.10%	-740.00%	-105.39%	-5.03%	-	-
Horiz. %	37.80%	-25.43%	-48.63%	-43.00%	-5.12%	94.97%	100.00%	-
DY	11.06	14.54	14.81	30.16	25.00	15.43	12.50	-7.84%
YoY %	-23.93%	-1.82%	-50.90%	20.64%	62.02%	23.44%	-	-
Horiz. %	88.48%	116.32%	118.48%	241.28%	200.00%	123.44%	100.00%	-
P/NAPS	0.66	0.74	0.74	0.67	0.53	0.50	0.62	4.26%
YoY %	-10.81%	0.00%	10.45%	26.42%	6.00%	-19.35%	-	-
Horiz. %	106.45%	119.35%	119.35%	108.06%	85.48%	80.65%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-21.31%	-6.15%	16.07%	40.00%	37.93%	0.00%	-	-
Horiz. %	165.52%	210.34%	224.14%	193.10%	137.93%	100.00%	100.00%	-
P/EPS	21.40	-31.70	-18.05	-20.88	-188.52	8.87	7.08	109.19%
YoY %	167.51%	-75.62%	13.55%	88.92%	-2,225.37%	25.28%	-	-
Horiz. %	302.26%	-447.74%	-254.94%	-294.92%	-2,662.71%	125.28%	100.00%	-
EY	4.67	-3.15	-5.54	-4.79	-0.53	11.27	14.12	-52.20%
YoY %	248.25%	43.14%	-15.66%	-803.77%	-104.70%	-20.18%	-	-
Horiz. %	33.07%	-22.31%	-39.24%	-33.92%	-3.75%	79.82%	100.00%	-
DY	11.67	15.39	14.40	28.66	21.98	15.63	15.06	-15.64%
YoY %	-24.17%	6.88%	-49.76%	30.39%	40.63%	3.78%	-	-
Horiz. %	77.49%	102.19%	95.62%	190.31%	145.95%	103.78%	100.00%	-
P/NAPS	0.63	0.70	0.76	0.70	0.61	0.50	0.51	15.14%
YoY %	-10.00%	-7.89%	8.57%	14.75%	22.00%	-1.96%	-	-
Horiz. %	123.53%	137.25%	149.02%	137.25%	119.61%	98.04%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos