[ALCOM] YoY Annualized Quarter 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- -2.12%
YoY- 61.08%
View:
Show?
Annualized Quarter Result
12/03/04 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 279,956 279,956 269,788 229,748 259,740 77,319 0 -100.00%
PBT 17,872 17,872 11,428 1,100 -5,704 2,735 0 -100.00%
Tax -6,756 -6,756 -4,528 -1,100 5,704 -990 0 -100.00%
NP 11,116 11,116 6,900 0 0 1,745 0 -100.00%
-
NP to SH 11,116 11,116 6,900 -3,036 -7,800 1,745 0 -100.00%
-
Tax Rate 37.80% 37.80% 39.62% 100.00% - 36.20% - -
Total Cost 268,840 268,840 262,888 229,748 259,740 75,574 0 -100.00%
-
Net Worth 0 191,883 201,469 210,389 218,877 215,481 0 -
Dividend
12/03/04 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
12/03/04 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth 0 191,883 201,469 210,389 218,877 215,481 0 -
NOSH 132,333 132,333 131,679 133,157 132,653 132,196 0 -100.00%
Ratio Analysis
12/03/04 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin 3.97% 3.97% 2.56% 0.00% 0.00% 2.26% 0.00% -
ROE 0.00% 5.79% 3.42% -1.44% -3.56% 0.81% 0.00% -
Per Share
12/03/04 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 211.55 211.55 204.88 172.54 195.80 58.49 0.00 -100.00%
EPS 8.40 8.40 5.24 -2.28 -5.88 1.32 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 1.45 1.53 1.58 1.65 1.63 1.61 -
Adjusted Per Share Value based on latest NOSH - 133,157
12/03/04 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 207.95 207.95 200.40 170.66 192.94 57.43 0.00 -100.00%
EPS 8.26 8.26 5.13 -2.26 -5.79 1.30 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 1.4253 1.4965 1.5628 1.6258 1.6006 1.61 -
Price Multiplier on Financial Quarter End Date
12/03/04 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 12/03/04 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 - -
Price 1.14 1.14 1.09 1.17 1.06 2.64 0.00 -
P/RPS 0.54 0.54 0.53 0.68 0.54 4.51 0.00 -100.00%
P/EPS 13.57 13.57 20.80 -51.32 -18.03 200.00 0.00 -100.00%
EY 7.37 7.37 4.81 -1.95 -5.55 0.50 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.79 0.71 0.74 0.64 1.62 0.00 -
Price Multiplier on Announcement Date
12/03/04 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date - 31/05/04 10/07/03 30/05/02 30/05/01 19/05/00 - -
Price 0.00 1.11 1.20 1.20 1.17 2.41 0.00 -
P/RPS 0.00 0.52 0.59 0.70 0.60 4.12 0.00 -
P/EPS 0.00 13.21 22.90 -52.63 -19.90 182.58 0.00 -
EY 0.00 7.57 4.37 -1.90 -5.03 0.55 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.77 0.78 0.76 0.71 1.48 0.00 -

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

Post a Comment