[ALCOM] QoQ TTM Result on 31-Mar-2012 [#4]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- -66.6%
YoY- -72.59%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 278,427 270,558 272,814 274,585 289,176 297,303 300,059 -4.84%
PBT -4,186 -1,353 382 2,411 6,574 8,236 9,575 -
Tax -222 -710 635 -725 -1,526 -1,936 -2,454 -79.70%
NP -4,408 -2,063 1,017 1,686 5,048 6,300 7,121 -
-
NP to SH -4,408 -2,063 1,017 1,686 5,048 6,300 7,121 -
-
Tax Rate - - -166.23% 30.07% 23.21% 23.51% 25.63% -
Total Cost 282,835 272,621 271,797 272,899 284,128 291,003 292,938 -2.30%
-
Net Worth 177,465 179,872 188,407 173,899 186,536 191,699 194,444 -5.88%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 13,234 16,535 20,043 9,922 9,922 9,816 19,726 -23.27%
Div Payout % 0.00% 0.00% 1,970.89% 588.50% 196.56% 155.81% 277.02% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 177,465 179,872 188,407 173,899 186,536 191,699 194,444 -5.88%
NOSH 132,436 132,259 132,681 123,333 132,252 135,000 132,275 0.08%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -1.58% -0.76% 0.37% 0.61% 1.75% 2.12% 2.37% -
ROE -2.48% -1.15% 0.54% 0.97% 2.71% 3.29% 3.66% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 210.23 204.57 205.62 222.64 218.58 220.22 226.84 -4.92%
EPS -3.33 -1.56 0.77 1.37 3.82 4.67 5.38 -
DPS 9.99 12.50 15.11 8.04 7.50 7.27 15.00 -23.64%
NAPS 1.34 1.36 1.42 1.41 1.41 1.42 1.47 -5.95%
Adjusted Per Share Value based on latest NOSH - 123,333
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 207.27 201.41 203.09 204.41 215.27 221.32 223.37 -4.84%
EPS -3.28 -1.54 0.76 1.26 3.76 4.69 5.30 -
DPS 9.85 12.31 14.92 7.39 7.39 7.31 14.69 -23.29%
NAPS 1.3211 1.339 1.4026 1.2946 1.3886 1.4271 1.4475 -5.88%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.68 0.79 0.81 0.85 0.85 0.85 0.96 -
P/RPS 0.32 0.39 0.39 0.38 0.39 0.39 0.42 -16.51%
P/EPS -20.43 -50.65 105.68 62.18 22.28 18.21 17.83 -
EY -4.89 -1.97 0.95 1.61 4.49 5.49 5.61 -
DY 14.70 15.83 18.65 9.46 8.82 8.55 15.63 -3.98%
P/NAPS 0.51 0.58 0.57 0.60 0.60 0.60 0.65 -14.86%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 21/02/13 27/11/12 30/08/12 28/05/12 23/02/12 30/11/11 25/08/11 -
Price 0.70 0.72 0.79 0.82 0.86 0.86 0.87 -
P/RPS 0.33 0.35 0.38 0.37 0.39 0.39 0.38 -8.93%
P/EPS -21.03 -46.16 103.07 59.98 22.54 18.43 16.16 -
EY -4.75 -2.17 0.97 1.67 4.44 5.43 6.19 -
DY 14.28 17.36 19.12 9.81 8.72 8.45 17.24 -11.75%
P/NAPS 0.52 0.53 0.56 0.58 0.61 0.61 0.59 -8.03%

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