[ALCOM] YoY Cumulative Quarter Result on 31-Dec-2010 [#3]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
21-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 19.61%
YoY- -36.29%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/05 CAGR
Revenue 194,407 211,316 207,474 214,964 179,149 260,956 245,326 -2.77%
PBT -2,672 -5,009 2,039 3,443 4,585 9,982 17,839 -
Tax 340 527 -426 -729 -325 -2,095 -3,256 -
NP -2,332 -4,482 1,613 2,714 4,260 7,887 14,583 -
-
NP to SH -2,332 -4,482 1,613 2,714 4,260 7,887 11,836 -
-
Tax Rate - - 20.89% 21.17% 7.09% 20.99% 18.25% -
Total Cost 196,739 215,798 205,861 212,250 174,889 253,069 230,743 -1.91%
-
Net Worth 176,225 177,164 186,475 189,318 191,832 213,571 209,886 -2.09%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/05 CAGR
Div - 6,610 9,918 9,929 13,229 9,948 9,962 -
Div Payout % - 0.00% 614.93% 365.85% 310.56% 126.14% 84.18% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/05 CAGR
Net Worth 176,225 177,164 186,475 189,318 191,832 213,571 209,886 -2.09%
NOSH 132,500 132,212 132,252 132,390 132,298 132,653 132,839 -0.03%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/05 CAGR
NP Margin -1.20% -2.12% 0.78% 1.26% 2.38% 3.02% 5.94% -
ROE -1.32% -2.53% 0.86% 1.43% 2.22% 3.69% 5.64% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/05 CAGR
RPS 146.72 159.83 156.88 162.37 135.41 196.72 184.68 -2.74%
EPS -1.76 -3.39 1.22 2.05 3.22 5.96 8.91 -
DPS 0.00 5.00 7.50 7.50 10.00 7.50 7.50 -
NAPS 1.33 1.34 1.41 1.43 1.45 1.61 1.58 -2.06%
Adjusted Per Share Value based on latest NOSH - 130,882
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/05 CAGR
RPS 144.41 156.97 154.11 159.68 133.07 193.84 182.23 -2.77%
EPS -1.73 -3.33 1.20 2.02 3.16 5.86 8.79 -
DPS 0.00 4.91 7.37 7.38 9.83 7.39 7.40 -
NAPS 1.309 1.316 1.3852 1.4063 1.425 1.5864 1.5591 -2.09%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/05 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 30/09/05 -
Price 0.635 0.68 0.85 0.93 1.08 0.81 1.59 -
P/RPS 0.43 0.43 0.54 0.57 0.80 0.41 0.86 -8.05%
P/EPS -36.08 -20.06 69.69 45.37 33.54 13.62 17.85 -
EY -2.77 -4.99 1.43 2.20 2.98 7.34 5.60 -
DY 0.00 7.35 8.82 8.06 9.26 9.26 4.72 -
P/NAPS 0.48 0.51 0.60 0.65 0.74 0.50 1.01 -8.61%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/05 CAGR
Date 20/02/14 21/02/13 23/02/12 21/02/11 23/02/10 24/02/09 24/11/05 -
Price 0.635 0.70 0.86 0.96 1.02 0.80 1.64 -
P/RPS 0.43 0.44 0.55 0.59 0.75 0.41 0.89 -8.43%
P/EPS -36.08 -20.65 70.51 46.83 31.68 13.46 18.41 -
EY -2.77 -4.84 1.42 2.14 3.16 7.43 5.43 -
DY 0.00 7.14 8.72 7.81 9.80 9.38 4.57 -
P/NAPS 0.48 0.52 0.61 0.67 0.70 0.50 1.04 -8.93%

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