[ALCOM] QoQ TTM Result on 31-Dec-2012 [#3]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -113.67%
YoY- -187.32%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 278,564 282,191 288,299 278,427 270,558 272,814 274,585 0.96%
PBT -5,663 -5,945 -3,430 -4,186 -1,353 382 2,411 -
Tax 1,865 385 501 -222 -710 635 -725 -
NP -3,798 -5,560 -2,929 -4,408 -2,063 1,017 1,686 -
-
NP to SH -3,798 -5,560 -2,929 -4,408 -2,063 1,017 1,686 -
-
Tax Rate - - - - - -166.23% 30.07% -
Total Cost 282,362 287,751 291,228 282,835 272,621 271,797 272,899 2.29%
-
Net Worth 175,534 175,737 179,192 177,465 179,872 188,407 173,899 0.62%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 13,258 19,871 19,871 13,234 16,535 20,043 9,922 21.29%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 1,970.89% 588.50% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 175,534 175,737 179,192 177,465 179,872 188,407 173,899 0.62%
NOSH 131,981 131,147 132,735 132,436 132,259 132,681 123,333 4.61%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -1.36% -1.97% -1.02% -1.58% -0.76% 0.37% 0.61% -
ROE -2.16% -3.16% -1.63% -2.48% -1.15% 0.54% 0.97% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 211.06 215.17 217.20 210.23 204.57 205.62 222.64 -3.49%
EPS -2.88 -4.24 -2.21 -3.33 -1.56 0.77 1.37 -
DPS 10.00 15.00 15.00 9.99 12.50 15.11 8.04 15.63%
NAPS 1.33 1.34 1.35 1.34 1.36 1.42 1.41 -3.81%
Adjusted Per Share Value based on latest NOSH - 132,436
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 206.92 209.61 214.15 206.82 200.97 202.65 203.96 0.96%
EPS -2.82 -4.13 -2.18 -3.27 -1.53 0.76 1.25 -
DPS 9.85 14.76 14.76 9.83 12.28 14.89 7.37 21.31%
NAPS 1.3039 1.3054 1.3311 1.3182 1.3361 1.3995 1.2917 0.62%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.68 0.695 0.67 0.68 0.79 0.81 0.85 -
P/RPS 0.32 0.32 0.31 0.32 0.39 0.39 0.38 -10.81%
P/EPS -23.63 -16.39 -30.36 -20.43 -50.65 105.68 62.18 -
EY -4.23 -6.10 -3.29 -4.89 -1.97 0.95 1.61 -
DY 14.71 21.58 22.39 14.70 15.83 18.65 9.46 34.18%
P/NAPS 0.51 0.52 0.50 0.51 0.58 0.57 0.60 -10.25%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 13/11/13 26/08/13 20/05/13 21/02/13 27/11/12 30/08/12 28/05/12 -
Price 0.71 0.70 0.71 0.70 0.72 0.79 0.82 -
P/RPS 0.34 0.33 0.33 0.33 0.35 0.38 0.37 -5.47%
P/EPS -24.67 -16.51 -32.18 -21.03 -46.16 103.07 59.98 -
EY -4.05 -6.06 -3.11 -4.75 -2.17 0.97 1.67 -
DY 14.08 21.43 21.13 14.28 17.36 19.12 9.81 27.21%
P/NAPS 0.53 0.52 0.53 0.52 0.53 0.56 0.58 -5.82%

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