[ALCOM] YoY Annual (Unaudited) Result on 31-Dec-2004 [#4]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
YoY- 578.09%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/03/10 31/03/09 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 254,011 302,893 316,789 276,128 263,857 261,429 279,997 -1.17%
PBT 6,785 -995 22,138 43,648 -4,512 9,722 -698 -
Tax -1,096 357 -4,304 -7,060 -3,141 -6,680 698 -
NP 5,689 -638 17,834 36,588 -7,653 3,042 0 -
-
NP to SH 5,689 -638 14,432 36,588 -7,653 3,042 -2,973 -
-
Tax Rate 16.15% - 19.44% 16.17% - 68.71% - -
Total Cost 248,322 303,531 298,955 239,540 271,510 258,387 279,997 -1.44%
-
Net Worth 193,161 199,375 225,915 206,055 189,011 203,831 210,092 -1.01%
Dividend
31/03/10 31/03/09 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 13,230 16,614 13,289 19,812 6,608 6,617 6,606 8.78%
Div Payout % 232.56% 0.00% 92.08% 54.15% 0.00% 217.55% 0.00% -
Equity
31/03/10 31/03/09 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 193,161 199,375 225,915 206,055 189,011 203,831 210,092 -1.01%
NOSH 132,302 132,916 132,891 132,086 132,176 132,358 132,133 0.01%
Ratio Analysis
31/03/10 31/03/09 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 2.24% -0.21% 5.63% 13.25% -2.90% 1.16% 0.00% -
ROE 2.95% -0.32% 6.39% 17.76% -4.05% 1.49% -1.42% -
Per Share
31/03/10 31/03/09 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 191.99 227.88 238.38 209.05 199.63 197.52 211.90 -1.18%
EPS 4.30 -0.48 10.86 27.70 -5.79 2.30 -2.25 -
DPS 10.00 12.50 10.00 15.00 5.00 5.00 5.00 8.76%
NAPS 1.46 1.50 1.70 1.56 1.43 1.54 1.59 -1.02%
Adjusted Per Share Value based on latest NOSH - 132,216
31/03/10 31/03/09 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 189.09 225.48 235.83 205.56 196.42 194.62 208.44 -1.17%
EPS 4.24 -0.47 10.74 27.24 -5.70 2.26 -2.21 -
DPS 9.85 12.37 9.89 14.75 4.92 4.93 4.92 8.77%
NAPS 1.438 1.4842 1.6818 1.5339 1.4071 1.5174 1.564 -1.01%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/03/10 31/03/09 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.97 0.80 1.33 1.98 1.12 1.14 1.10 -
P/RPS 0.51 0.35 0.56 0.95 0.56 0.58 0.52 -0.23%
P/EPS 22.56 -166.67 12.25 7.15 -19.34 49.60 -48.89 -
EY 4.43 -0.60 8.17 13.99 -5.17 2.02 -2.05 -
DY 10.31 15.63 7.52 7.58 4.46 4.39 4.55 10.42%
P/NAPS 0.66 0.53 0.78 1.27 0.78 0.74 0.69 -0.53%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 25/05/10 25/05/09 24/02/06 23/02/05 20/02/04 25/02/03 26/02/02 -
Price 0.92 0.91 1.43 1.78 1.08 1.10 1.14 -
P/RPS 0.48 0.40 0.60 0.85 0.54 0.56 0.54 -1.41%
P/EPS 21.40 -189.58 13.17 6.43 -18.65 47.86 -50.67 -
EY 4.67 -0.53 7.59 15.56 -5.36 2.09 -1.97 -
DY 10.87 13.74 6.99 8.43 4.63 4.55 4.39 11.61%
P/NAPS 0.63 0.61 0.84 1.14 0.76 0.71 0.72 -1.60%

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