[ALCOM] QoQ TTM Result on 31-Mar-2002 [#1]

Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 40.06%
YoY- -119.92%
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 261,429 261,384 266,688 272,498 279,996 296,575 304,913 -9.72%
PBT 9,722 5,446 11,680 1,002 -699 4,141 6,281 33.70%
Tax -6,680 -4,580 -4,123 -2,784 -324 -196 -282 720.06%
NP 3,042 866 7,557 -1,782 -1,023 3,945 5,999 -36.33%
-
NP to SH 3,042 866 7,557 -1,782 -2,973 1,995 4,049 -17.31%
-
Tax Rate 68.71% 84.10% 35.30% 277.84% - 4.73% 4.49% -
Total Cost 258,387 260,518 259,131 274,280 281,019 292,630 298,914 -9.23%
-
Net Worth 206,716 213,986 219,186 210,389 209,741 218,365 216,418 -3.00%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - 6,623 6,623 -
Div Payout % - - - - - 331.99% 163.58% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 206,716 213,986 219,186 210,389 209,741 218,365 216,418 -3.00%
NOSH 131,666 132,090 132,040 133,157 131,913 131,545 131,162 0.25%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 1.16% 0.33% 2.83% -0.65% -0.37% 1.33% 1.97% -
ROE 1.47% 0.40% 3.45% -0.85% -1.42% 0.91% 1.87% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 198.55 197.88 201.98 204.64 212.26 225.45 232.47 -9.95%
EPS 2.31 0.66 5.72 -1.34 -2.25 1.52 3.09 -17.58%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 5.00 -
NAPS 1.57 1.62 1.66 1.58 1.59 1.66 1.65 -3.25%
Adjusted Per Share Value based on latest NOSH - 133,157
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 194.19 194.16 198.10 202.41 207.98 220.30 226.49 -9.72%
EPS 2.26 0.64 5.61 -1.32 -2.21 1.48 3.01 -17.34%
DPS 0.00 0.00 0.00 0.00 0.00 4.92 4.92 -
NAPS 1.5355 1.5895 1.6281 1.5628 1.558 1.622 1.6076 -3.00%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.14 1.20 1.21 1.17 1.10 1.00 1.10 -
P/RPS 0.57 0.61 0.60 0.57 0.52 0.44 0.47 13.68%
P/EPS 49.34 183.04 21.14 -87.43 -48.81 65.94 35.63 24.16%
EY 2.03 0.55 4.73 -1.14 -2.05 1.52 2.81 -19.44%
DY 0.00 0.00 0.00 0.00 0.00 5.00 4.55 -
P/NAPS 0.73 0.74 0.73 0.74 0.69 0.60 0.67 5.86%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 25/02/03 28/11/02 22/08/02 30/05/02 26/02/02 26/11/01 27/08/01 -
Price 1.10 1.24 1.25 1.20 1.14 1.06 1.09 -
P/RPS 0.55 0.63 0.62 0.59 0.54 0.47 0.47 11.01%
P/EPS 47.61 189.14 21.84 -89.67 -50.58 69.89 35.31 21.98%
EY 2.10 0.53 4.58 -1.12 -1.98 1.43 2.83 -17.99%
DY 0.00 0.00 0.00 0.00 0.00 4.72 4.59 -
P/NAPS 0.70 0.77 0.75 0.76 0.72 0.64 0.66 3.98%

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