[ALCOM] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 384.35%
YoY- 521.82%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 179,149 260,956 245,326 210,082 202,661 202,715 221,328 -2.52%
PBT 4,585 9,982 17,839 39,798 -6,718 7,785 1,640 13.25%
Tax -325 -2,095 -3,256 -5,656 -2,327 -3,885 -1,579 -17.42%
NP 4,260 7,887 14,583 34,142 -9,045 3,900 61 67.23%
-
NP to SH 4,260 7,887 11,836 34,142 -8,094 3,900 61 67.23%
-
Tax Rate 7.09% 20.99% 18.25% 14.21% - 49.90% 96.28% -
Total Cost 174,889 253,069 230,743 175,940 211,706 198,815 221,267 -2.80%
-
Net Worth 191,832 213,571 209,886 218,618 184,861 214,114 202,519 -0.65%
Dividend
31/12/09 31/12/08 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 13,229 9,948 9,962 21,156 6,602 - - -
Div Payout % 310.56% 126.14% 84.18% 61.97% 0.00% - - -
Equity
31/12/09 31/12/08 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 191,832 213,571 209,886 218,618 184,861 214,114 202,519 -0.65%
NOSH 132,298 132,653 132,839 141,044 132,043 132,169 121,999 0.98%
Ratio Analysis
31/12/09 31/12/08 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 2.38% 3.02% 5.94% 16.25% -4.46% 1.92% 0.03% -
ROE 2.22% 3.69% 5.64% 15.62% -4.38% 1.82% 0.03% -
Per Share
31/12/09 31/12/08 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 135.41 196.72 184.68 148.95 153.48 153.38 181.42 -3.48%
EPS 3.22 5.96 8.91 25.86 -6.85 2.95 0.05 65.59%
DPS 10.00 7.50 7.50 15.00 5.00 0.00 0.00 -
NAPS 1.45 1.61 1.58 1.55 1.40 1.62 1.66 -1.62%
Adjusted Per Share Value based on latest NOSH - 134,503
31/12/09 31/12/08 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 133.07 193.84 182.23 156.05 150.54 150.58 164.40 -2.52%
EPS 3.16 5.86 8.79 25.36 -6.01 2.90 0.05 65.22%
DPS 9.83 7.39 7.40 15.72 4.90 0.00 0.00 -
NAPS 1.425 1.5864 1.5591 1.6239 1.3732 1.5905 1.5043 -0.65%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 31/12/09 31/12/08 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.08 0.81 1.59 1.47 1.15 1.20 1.00 -
P/RPS 0.80 0.41 0.86 0.99 0.75 0.78 0.55 4.64%
P/EPS 33.54 13.62 17.85 6.07 -18.76 40.67 2,000.00 -39.04%
EY 2.98 7.34 5.60 16.47 -5.33 2.46 0.05 64.05%
DY 9.26 9.26 4.72 10.20 4.35 0.00 0.00 -
P/NAPS 0.74 0.50 1.01 0.95 0.82 0.74 0.60 2.57%
Price Multiplier on Announcement Date
31/12/09 31/12/08 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 23/02/10 24/02/09 24/11/05 25/11/04 27/11/03 28/11/02 26/11/01 -
Price 1.02 0.80 1.64 1.60 1.25 1.24 1.06 -
P/RPS 0.75 0.41 0.89 1.07 0.81 0.81 0.58 3.16%
P/EPS 31.68 13.46 18.41 6.61 -20.39 42.02 2,120.00 -39.89%
EY 3.16 7.43 5.43 15.13 -4.90 2.38 0.05 65.22%
DY 9.80 9.38 4.57 9.38 4.00 0.00 0.00 -
P/NAPS 0.70 0.50 1.04 1.03 0.89 0.77 0.64 1.09%

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