[ALCOM] YoY Annual (Unaudited) Result on 31-Mar-2011 [#4]

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/12/05	CAGR
Annual (Unaudited) Result
Revenue	259,169	288,299	274,585	296,666	254,011	302,893	316,789	-2.40%
YoY %	-10.10%	4.99%	-7.44%	16.79%	-16.14%	-4.39%	-	-
Horiz. %	81.81%	91.01%	86.68%	93.65%	80.18%	95.61%	100.00%	-
PBT	-2,297	-3,914	2,412	7,979	6,785	-995	22,138	-
YoY %	41.31%	-262.27%	-69.77%	17.60%	781.91%	-104.49%	-	-
Horiz. %	-10.38%	-17.68%	10.90%	36.04%	30.65%	-4.49%	100.00%	-
Tax	714	951	-725	-1,829	-1,096	357	-4,304	-
YoY %	-24.92%	231.17%	60.36%	-66.88%	-407.00%	108.29%	-	-
Horiz. %	-16.59%	-22.10%	16.84%	42.50%	25.46%	-8.29%	100.00%	-
NP	-1,583	-2,963	1,687	6,150	5,689	-638	17,834	-
YoY %	46.57%	-275.64%	-72.57%	8.10%	991.69%	-103.58%	-	-
Horiz. %	-8.88%	-16.61%	9.46%	34.48%	31.90%	-3.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-1,806	-2,929	1,687	6,150	5,689	-638	14,432	-
YoY %	38.34%	-273.62%	-72.57%	8.10%	991.69%	-104.42%	-	-
Horiz. %	-12.51%	-20.30%	11.69%	42.61%	39.42%	-4.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	30.06%	22.92%	16.15%	-	19.44%	-
YoY %	-	-	31.15%	41.92%	0.00%	-	-	-
Horiz. %	-	-	154.63%	117.90%	83.08%	-	100.00%	-
Total Cost	260,752	291,262	272,898	290,516	248,322	303,531	298,955	-1.64%
YoY %	-10.48%	6.73%	-6.06%	16.99%	-18.19%	1.53%	-	-
Horiz. %	87.22%	97.43%	91.28%	97.18%	83.06%	101.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	201,669	178,920	185,833	191,774	193,161	199,375	225,915	-1.36%
YoY %	12.71%	-3.72%	-3.10%	-0.72%	-3.12%	-11.75%	-	-
Horiz. %	89.27%	79.20%	82.26%	84.89%	85.50%	88.25%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/12/05	CAGR
Dividend
Div	-	6,626	9,884	9,919	13,230	16,614	13,289	-
YoY %	-	-32.96%	-0.35%	-25.03%	-20.37%	25.02%	-	-
Horiz. %	-	49.86%	74.38%	74.64%	99.56%	125.02%	100.00%	-
Div Payout %	-	0.00%	585.94%	161.29%	232.56%	0.00%	92.08%	-
YoY %	-	0.00%	263.28%	-30.65%	0.00%	0.00%	-	-
Horiz. %	-	0.00%	636.34%	175.16%	252.56%	0.00%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/12/05	CAGR
Equity
Net Worth	201,669	178,920	185,833	191,774	193,161	199,375	225,915	-1.36%
YoY %	12.71%	-3.72%	-3.10%	-0.72%	-3.12%	-11.75%	-	-
Horiz. %	89.27%	79.20%	82.26%	84.89%	85.50%	88.25%	100.00%	-
NOSH	150,499	132,533	131,796	132,258	132,302	132,916	132,891	1.51%
YoY %	13.56%	0.56%	-0.35%	-0.03%	-0.46%	0.02%	-	-
Horiz. %	113.25%	99.73%	99.18%	99.52%	99.56%	100.02%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/12/05	CAGR
Ratio Analysis
NP Margin	-0.61%	-1.03%	0.61%	2.07%	2.24%	-0.21%	5.63%	-
YoY %	40.78%	-268.85%	-70.53%	-7.59%	1,166.67%	-103.73%	-	-
Horiz. %	-10.83%	-18.29%	10.83%	36.77%	39.79%	-3.73%	100.00%	-
ROE	-0.90%	-1.64%	0.91%	3.21%	2.95%	-0.32%	6.39%	-
YoY %	45.12%	-280.22%	-71.65%	8.81%	1,021.88%	-105.01%	-	-
Horiz. %	-14.08%	-25.67%	14.24%	50.23%	46.17%	-5.01%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/12/05	CAGR
Per Share
RPS	172.21	217.53	208.34	224.31	191.99	227.88	238.38	-3.86%
YoY %	-20.83%	4.41%	-7.12%	16.83%	-15.75%	-4.40%	-	-
Horiz. %	72.24%	91.25%	87.40%	94.10%	80.54%	95.60%	100.00%	-
EPS	-1.20	-2.24	1.28	4.65	4.30	-0.48	10.86	-
YoY %	46.43%	-275.00%	-72.47%	8.14%	995.83%	-104.42%	-	-
Horiz. %	-11.05%	-20.63%	11.79%	42.82%	39.59%	-4.42%	100.00%	-
DPS	0.00	5.00	7.50	7.50	10.00	12.50	10.00	-
YoY %	0.00%	-33.33%	0.00%	-25.00%	-20.00%	25.00%	-	-
Horiz. %	0.00%	50.00%	75.00%	75.00%	100.00%	125.00%	100.00%	-
NAPS	1.34	1.35	1.41	1.45	1.46	1.50	1.70	-2.84%
YoY %	-0.74%	-4.26%	-2.76%	-0.68%	-2.67%	-11.76%	-	-
Horiz. %	78.82%	79.41%	82.94%	85.29%	85.88%	88.24%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/12/05	CAGR
Adjusted Per Share Value based on latest NOSH - 132,153
RPS	192.51	214.15	203.96	220.37	188.68	224.99	235.31	-2.40%
YoY %	-10.11%	5.00%	-7.45%	16.80%	-16.14%	-4.39%	-	-
Horiz. %	81.81%	91.01%	86.68%	93.65%	80.18%	95.61%	100.00%	-
EPS	-1.34	-2.18	1.25	4.57	4.23	-0.47	10.72	-
YoY %	38.53%	-274.40%	-72.65%	8.04%	1,000.00%	-104.38%	-	-
Horiz. %	-12.50%	-20.34%	11.66%	42.63%	39.46%	-4.38%	100.00%	-
DPS	0.00	4.92	7.34	7.37	9.83	12.34	9.87	-
YoY %	0.00%	-32.97%	-0.41%	-25.03%	-20.34%	25.03%	-	-
Horiz. %	0.00%	49.85%	74.37%	74.67%	99.59%	125.03%	100.00%	-
NAPS	1.498	1.329	1.3804	1.4245	1.4348	1.481	1.6781	-1.36%
YoY %	12.72%	-3.72%	-3.10%	-0.72%	-3.12%	-11.75%	-	-
Horiz. %	89.27%	79.20%	82.26%	84.89%	85.50%	88.25%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/12/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	30/12/05	-
Price	0.65	0.67	0.85	0.94	0.97	0.80	1.33	-
P/RPS	0.38	0.31	0.41	0.42	0.51	0.35	0.56	-4.59%
YoY %	22.58%	-24.39%	-2.38%	-17.65%	45.71%	-37.50%	-	-
Horiz. %	67.86%	55.36%	73.21%	75.00%	91.07%	62.50%	100.00%	-
P/EPS	-54.17	-30.32	66.41	20.22	22.56	-166.67	12.25	-
YoY %	-78.66%	-145.66%	228.44%	-10.37%	113.54%	-1,460.57%	-	-
Horiz. %	-442.20%	-247.51%	542.12%	165.06%	184.16%	-1,360.57%	100.00%	-
EY	-1.85	-3.30	1.51	4.95	4.43	-0.60	8.17	-
YoY %	43.94%	-318.54%	-69.49%	11.74%	838.33%	-107.34%	-	-
Horiz. %	-22.64%	-40.39%	18.48%	60.59%	54.22%	-7.34%	100.00%	-
DY	0.00	7.46	8.82	7.98	10.31	15.63	7.52	-
YoY %	0.00%	-15.42%	10.53%	-22.60%	-34.04%	107.85%	-	-
Horiz. %	0.00%	99.20%	117.29%	106.12%	137.10%	207.85%	100.00%	-
P/NAPS	0.49	0.50	0.60	0.65	0.66	0.53	0.78	-5.47%
YoY %	-2.00%	-16.67%	-7.69%	-1.52%	24.53%	-32.05%	-	-
Horiz. %	62.82%	64.10%	76.92%	83.33%	84.62%	67.95%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/12/05	CAGR
Price Multiplier on Announcement Date
Date	21/05/14	20/05/13	28/05/12	26/05/11	25/05/10	25/05/09	24/02/06	-
Price	0.70	0.71	0.82	0.97	0.92	0.91	1.43	-
P/RPS	0.41	0.33	0.39	0.43	0.48	0.40	0.60	-4.50%
YoY %	24.24%	-15.38%	-9.30%	-10.42%	20.00%	-33.33%	-	-
Horiz. %	68.33%	55.00%	65.00%	71.67%	80.00%	66.67%	100.00%	-
P/EPS	-58.33	-32.13	64.06	20.86	21.40	-189.58	13.17	-
YoY %	-81.54%	-150.16%	207.09%	-2.52%	111.29%	-1,539.48%	-	-
Horiz. %	-442.90%	-243.96%	486.41%	158.39%	162.49%	-1,439.48%	100.00%	-
EY	-1.71	-3.11	1.56	4.79	4.67	-0.53	7.59	-
YoY %	45.02%	-299.36%	-67.43%	2.57%	981.13%	-106.98%	-	-
Horiz. %	-22.53%	-40.97%	20.55%	63.11%	61.53%	-6.98%	100.00%	-
DY	0.00	7.04	9.15	7.73	10.87	13.74	6.99	-
YoY %	0.00%	-23.06%	18.37%	-28.89%	-20.89%	96.57%	-	-
Horiz. %	0.00%	100.72%	130.90%	110.59%	155.51%	196.57%	100.00%	-
P/NAPS	0.52	0.53	0.58	0.67	0.63	0.61	0.84	-5.64%
YoY %	-1.89%	-8.62%	-13.43%	6.35%	3.28%	-27.38%	-	-
Horiz. %	61.90%	63.10%	69.05%	79.76%	75.00%	72.62%	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