[ALCOM] QoQ TTM Result on 31-Dec-2008 [#3]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -22.97%
YoY- -15.43%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 222,669 252,560 302,893 362,018 379,135 386,546 397,047 -31.97%
PBT -10,447 -8,695 -995 15,378 20,731 22,873 20,974 -
Tax 2,443 1,895 357 -3,419 -5,206 -5,245 -5,157 -
NP -8,004 -6,800 -638 11,959 15,525 17,628 15,817 -
-
NP to SH -8,004 -6,800 -638 11,959 15,525 17,628 15,817 -
-
Tax Rate - - - 22.23% 25.11% 22.93% 24.59% -
Total Cost 230,673 259,360 303,531 350,059 363,610 368,918 381,230 -28.43%
-
Net Worth 189,583 201,639 198,255 213,571 214,595 218,353 214,245 -7.82%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 20,808 40,692 26,492 16,588 16,588 6,653 6,653 113.71%
Div Payout % 0.00% 0.00% 0.00% 138.71% 106.85% 37.74% 42.07% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 189,583 201,639 198,255 213,571 214,595 218,353 214,245 -7.82%
NOSH 132,575 141,999 132,170 132,653 132,466 132,335 133,071 -0.24%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -3.59% -2.69% -0.21% 3.30% 4.09% 4.56% 3.98% -
ROE -4.22% -3.37% -0.32% 5.60% 7.23% 8.07% 7.38% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 167.96 177.86 229.17 272.91 286.21 292.10 298.37 -31.79%
EPS -6.04 -4.79 -0.48 9.02 11.72 13.32 11.89 -
DPS 15.70 28.66 20.00 12.50 12.50 5.00 5.00 114.28%
NAPS 1.43 1.42 1.50 1.61 1.62 1.65 1.61 -7.59%
Adjusted Per Share Value based on latest NOSH - 132,653
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 165.76 188.01 225.48 269.50 282.24 287.76 295.57 -31.97%
EPS -5.96 -5.06 -0.47 8.90 11.56 13.12 11.77 -
DPS 15.49 30.29 19.72 12.35 12.35 4.95 4.95 113.79%
NAPS 1.4113 1.5011 1.4759 1.5899 1.5975 1.6255 1.5949 -7.82%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.06 0.95 0.80 0.81 1.00 0.98 1.04 -
P/RPS 0.63 0.53 0.35 0.30 0.35 0.34 0.35 47.91%
P/EPS -17.56 -19.84 -165.73 8.98 8.53 7.36 8.75 -
EY -5.70 -5.04 -0.60 11.13 11.72 13.59 11.43 -
DY 14.81 30.16 25.00 15.43 12.50 5.10 4.81 111.49%
P/NAPS 0.74 0.67 0.53 0.50 0.62 0.59 0.65 9.02%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 25/08/09 25/05/09 24/02/09 25/11/08 28/08/08 27/05/08 -
Price 1.09 1.00 0.91 0.80 0.83 1.02 1.03 -
P/RPS 0.65 0.56 0.40 0.29 0.29 0.35 0.35 51.03%
P/EPS -18.05 -20.88 -188.52 8.87 7.08 7.66 8.67 -
EY -5.54 -4.79 -0.53 11.27 14.12 13.06 11.54 -
DY 14.40 28.66 21.98 15.63 15.06 4.90 4.85 106.43%
P/NAPS 0.76 0.70 0.61 0.50 0.51 0.62 0.64 12.12%

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