[ALCOM] QoQ TTM Result on 31-Mar-2009 [#4]

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
TTM Result
Revenue	221,086	222,669	252,560	302,893	362,018	379,135	386,546	-31.02%
YoY %	-0.71%	-11.84%	-16.62%	-16.33%	-4.51%	-1.92%	-	-
Horiz. %	57.20%	57.60%	65.34%	78.36%	93.65%	98.08%	100.00%	-
PBT	-6,392	-10,447	-8,695	-995	15,378	20,731	22,873	-
YoY %	38.81%	-20.15%	-773.87%	-106.47%	-25.82%	-9.36%	-	-
Horiz. %	-27.95%	-45.67%	-38.01%	-4.35%	67.23%	90.64%	100.00%	-
Tax	2,127	2,443	1,895	357	-3,419	-5,206	-5,245	-
YoY %	-12.93%	28.92%	430.81%	110.44%	34.33%	0.74%	-	-
Horiz. %	-40.55%	-46.58%	-36.13%	-6.81%	65.19%	99.26%	100.00%	-
NP	-4,265	-8,004	-6,800	-638	11,959	15,525	17,628	-
YoY %	46.71%	-17.71%	-965.83%	-105.33%	-22.97%	-11.93%	-	-
Horiz. %	-24.19%	-45.41%	-38.57%	-3.62%	67.84%	88.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-4,265	-8,004	-6,800	-638	11,959	15,525	17,628	-
YoY %	46.71%	-17.71%	-965.83%	-105.33%	-22.97%	-11.93%	-	-
Horiz. %	-24.19%	-45.41%	-38.57%	-3.62%	67.84%	88.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	-	22.23%	25.11%	22.93%	-
YoY %	-	-	-	-	-11.47%	9.51%	-	-
Horiz. %	-	-	-	-	96.95%	109.51%	100.00%	-
Total Cost	225,351	230,673	259,360	303,531	350,059	363,610	368,918	-27.94%
YoY %	-2.31%	-11.06%	-14.55%	-13.29%	-3.73%	-1.44%	-	-
Horiz. %	61.08%	62.53%	70.30%	82.28%	94.89%	98.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	192,203	189,583	201,639	198,255	213,571	214,595	218,353	-8.13%
YoY %	1.38%	-5.98%	1.71%	-7.17%	-0.48%	-1.72%	-	-
Horiz. %	88.02%	86.82%	92.35%	90.80%	97.81%	98.28%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	20,808	20,808	40,692	26,492	16,588	16,588	6,653	113.42%
YoY %	0.00%	-48.86%	53.60%	59.71%	0.00%	149.33%	-	-
Horiz. %	312.76%	312.76%	611.63%	398.20%	249.33%	249.33%	100.00%	-
Div Payout %	0.00%	0.00%	0.00%	0.00%	138.71%	106.85%	37.74%	-
YoY %	0.00%	0.00%	0.00%	0.00%	29.82%	183.12%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	367.54%	283.12%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	192,203	189,583	201,639	198,255	213,571	214,595	218,353	-8.13%
YoY %	1.38%	-5.98%	1.71%	-7.17%	-0.48%	-1.72%	-	-
Horiz. %	88.02%	86.82%	92.35%	90.80%	97.81%	98.28%	100.00%	-
NOSH	132,554	132,575	141,999	132,170	132,653	132,466	132,335	0.10%
YoY %	-0.02%	-6.64%	7.44%	-0.36%	0.14%	0.10%	-	-
Horiz. %	100.17%	100.18%	107.30%	99.88%	100.24%	100.10%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	-1.93%	-3.59%	-2.69%	-0.21%	3.30%	4.09%	4.56%	-
YoY %	46.24%	-33.46%	-1,180.95%	-106.36%	-19.32%	-10.31%	-	-
Horiz. %	-42.32%	-78.73%	-58.99%	-4.61%	72.37%	89.69%	100.00%	-
ROE	-2.22%	-4.22%	-3.37%	-0.32%	5.60%	7.23%	8.07%	-
YoY %	47.39%	-25.22%	-953.12%	-105.71%	-22.54%	-10.41%	-	-
Horiz. %	-27.51%	-52.29%	-41.76%	-3.97%	69.39%	89.59%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	166.79	167.96	177.86	229.17	272.91	286.21	292.10	-31.10%
YoY %	-0.70%	-5.57%	-22.39%	-16.03%	-4.65%	-2.02%	-	-
Horiz. %	57.10%	57.50%	60.89%	78.46%	93.43%	97.98%	100.00%	-
EPS	-3.22	-6.04	-4.79	-0.48	9.02	11.72	13.32	-
YoY %	46.69%	-26.10%	-897.92%	-105.32%	-23.04%	-12.01%	-	-
Horiz. %	-24.17%	-45.35%	-35.96%	-3.60%	67.72%	87.99%	100.00%	-
DPS	15.70	15.70	28.66	20.00	12.50	12.50	5.00	113.98%
YoY %	0.00%	-45.22%	43.30%	60.00%	0.00%	150.00%	-	-
Horiz. %	314.00%	314.00%	573.20%	400.00%	250.00%	250.00%	100.00%	-
NAPS	1.45	1.43	1.42	1.50	1.61	1.62	1.65	-8.23%
YoY %	1.40%	0.70%	-5.33%	-6.83%	-0.62%	-1.82%	-	-
Horiz. %	87.88%	86.67%	86.06%	90.91%	97.58%	98.18%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 132,170
RPS	164.58	165.76	188.01	225.48	269.50	282.24	287.76	-31.02%
YoY %	-0.71%	-11.83%	-16.62%	-16.33%	-4.51%	-1.92%	-	-
Horiz. %	57.19%	57.60%	65.34%	78.36%	93.65%	98.08%	100.00%	-
EPS	-3.17	-5.96	-5.06	-0.47	8.90	11.56	13.12	-
YoY %	46.81%	-17.79%	-976.60%	-105.28%	-23.01%	-11.89%	-	-
Horiz. %	-24.16%	-45.43%	-38.57%	-3.58%	67.84%	88.11%	100.00%	-
DPS	15.49	15.49	30.29	19.72	12.35	12.35	4.95	113.49%
YoY %	0.00%	-48.86%	53.60%	59.68%	0.00%	149.49%	-	-
Horiz. %	312.93%	312.93%	611.92%	398.38%	249.49%	249.49%	100.00%	-
NAPS	1.4308	1.4113	1.5011	1.4759	1.5899	1.5975	1.6255	-8.13%
YoY %	1.38%	-5.98%	1.71%	-7.17%	-0.48%	-1.72%	-	-
Horiz. %	88.02%	86.82%	92.35%	90.80%	97.81%	98.28%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	1.08	1.06	0.95	0.80	0.81	1.00	0.98	-
P/RPS	0.65	0.63	0.53	0.35	0.30	0.35	0.34	53.85%
YoY %	3.17%	18.87%	51.43%	16.67%	-14.29%	2.94%	-	-
Horiz. %	191.18%	185.29%	155.88%	102.94%	88.24%	102.94%	100.00%	-
P/EPS	-33.57	-17.56	-19.84	-165.73	8.98	8.53	7.36	-
YoY %	-91.17%	11.49%	88.03%	-1,945.55%	5.28%	15.90%	-	-
Horiz. %	-456.11%	-238.59%	-269.57%	-2,251.77%	122.01%	115.90%	100.00%	-
EY	-2.98	-5.70	-5.04	-0.60	11.13	11.72	13.59	-
YoY %	47.72%	-13.10%	-740.00%	-105.39%	-5.03%	-13.76%	-	-
Horiz. %	-21.93%	-41.94%	-37.09%	-4.42%	81.90%	86.24%	100.00%	-
DY	14.54	14.81	30.16	25.00	15.43	12.50	5.10	100.67%
YoY %	-1.82%	-50.90%	20.64%	62.02%	23.44%	145.10%	-	-
Horiz. %	285.10%	290.39%	591.37%	490.20%	302.55%	245.10%	100.00%	-
P/NAPS	0.74	0.74	0.67	0.53	0.50	0.62	0.59	16.25%
YoY %	0.00%	10.45%	26.42%	6.00%	-19.35%	5.08%	-	-
Horiz. %	125.42%	125.42%	113.56%	89.83%	84.75%	105.08%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	23/02/10	26/11/09	25/08/09	25/05/09	24/02/09	25/11/08	28/08/08	-
Price	1.02	1.09	1.00	0.91	0.80	0.83	1.02	-
P/RPS	0.61	0.65	0.56	0.40	0.29	0.29	0.35	44.67%
YoY %	-6.15%	16.07%	40.00%	37.93%	0.00%	-17.14%	-	-
Horiz. %	174.29%	185.71%	160.00%	114.29%	82.86%	82.86%	100.00%	-
P/EPS	-31.70	-18.05	-20.88	-188.52	8.87	7.08	7.66	-
YoY %	-75.62%	13.55%	88.92%	-2,225.37%	25.28%	-7.57%	-	-
Horiz. %	-413.84%	-235.64%	-272.58%	-2,461.10%	115.80%	92.43%	100.00%	-
EY	-3.15	-5.54	-4.79	-0.53	11.27	14.12	13.06	-
YoY %	43.14%	-15.66%	-803.77%	-104.70%	-20.18%	8.12%	-	-
Horiz. %	-24.12%	-42.42%	-36.68%	-4.06%	86.29%	108.12%	100.00%	-
DY	15.39	14.40	28.66	21.98	15.63	15.06	4.90	114.02%
YoY %	6.88%	-49.76%	30.39%	40.63%	3.78%	207.35%	-	-
Horiz. %	314.08%	293.88%	584.90%	448.57%	318.98%	307.35%	100.00%	-
P/NAPS	0.70	0.76	0.70	0.61	0.50	0.51	0.62	8.40%
YoY %	-7.89%	8.57%	14.75%	22.00%	-1.96%	-17.74%	-	-
Horiz. %	112.90%	122.58%	112.90%	98.39%	80.65%	82.26%	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