[ALCOM] QoQ TTM Result on 30-Sep-2009 [#2]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -17.71%
YoY- -151.56%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 276,157 254,011 221,086 222,669 252,560 302,893 362,018 -16.55%
PBT 8,534 6,785 -6,392 -10,447 -8,695 -995 15,378 -32.54%
Tax -1,387 -1,096 2,127 2,443 1,895 357 -3,419 -45.28%
NP 7,147 5,689 -4,265 -8,004 -6,800 -638 11,959 -29.11%
-
NP to SH 7,147 5,689 -4,265 -8,004 -6,800 -638 11,959 -29.11%
-
Tax Rate 16.25% 16.15% - - - - 22.23% -
Total Cost 269,010 248,322 225,351 230,673 259,360 303,531 350,059 -16.14%
-
Net Worth 195,079 193,179 192,203 189,583 201,639 198,255 213,571 -5.87%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - 14,199 20,808 20,808 40,692 26,492 16,588 -
Div Payout % - 249.60% 0.00% 0.00% 0.00% 0.00% 138.71% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 195,079 193,179 192,203 189,583 201,639 198,255 213,571 -5.87%
NOSH 131,810 132,314 132,554 132,575 141,999 132,170 132,653 -0.42%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 2.59% 2.24% -1.93% -3.59% -2.69% -0.21% 3.30% -
ROE 3.66% 2.94% -2.22% -4.22% -3.37% -0.32% 5.60% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 209.51 191.97 166.79 167.96 177.86 229.17 272.91 -16.19%
EPS 5.42 4.30 -3.22 -6.04 -4.79 -0.48 9.02 -28.85%
DPS 0.00 10.73 15.70 15.70 28.66 20.00 12.50 -
NAPS 1.48 1.46 1.45 1.43 1.42 1.50 1.61 -5.47%
Adjusted Per Share Value based on latest NOSH - 132,575
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 205.58 189.09 164.58 165.76 188.01 225.48 269.50 -16.55%
EPS 5.32 4.24 -3.17 -5.96 -5.06 -0.47 8.90 -29.10%
DPS 0.00 10.57 15.49 15.49 30.29 19.72 12.35 -
NAPS 1.4522 1.4381 1.4308 1.4113 1.5011 1.4759 1.5899 -5.87%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.92 0.97 1.08 1.06 0.95 0.80 0.81 -
P/RPS 0.44 0.51 0.65 0.63 0.53 0.35 0.30 29.17%
P/EPS 16.97 22.56 -33.57 -17.56 -19.84 -165.73 8.98 53.02%
EY 5.89 4.43 -2.98 -5.70 -5.04 -0.60 11.13 -34.65%
DY 0.00 11.06 14.54 14.81 30.16 25.00 15.43 -
P/NAPS 0.62 0.66 0.74 0.74 0.67 0.53 0.50 15.46%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 25/05/10 23/02/10 26/11/09 25/08/09 25/05/09 24/02/09 -
Price 0.92 0.92 1.02 1.09 1.00 0.91 0.80 -
P/RPS 0.44 0.48 0.61 0.65 0.56 0.40 0.29 32.14%
P/EPS 16.97 21.40 -31.70 -18.05 -20.88 -188.52 8.87 54.29%
EY 5.89 4.67 -3.15 -5.54 -4.79 -0.53 11.27 -35.19%
DY 0.00 11.67 15.39 14.40 28.66 21.98 15.63 -
P/NAPS 0.62 0.63 0.70 0.76 0.70 0.61 0.50 15.46%

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