[ALCOM] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 53.65%
YoY- 106.78%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 90,600 107,256 87,359 72,374 72,542 79,111 84,921 0.89%
PBT 4,222 5,806 7,143 6,057 3,393 11,784 1,107 20.25%
Tax -1,268 -1,085 -1,419 -1,787 -1,328 -1,881 -543 12.39%
NP 2,954 4,721 5,724 4,270 2,065 9,903 564 25.62%
-
NP to SH 2,954 4,721 4,434 4,270 2,065 9,903 564 25.62%
-
Tax Rate 30.03% 18.69% 19.87% 29.50% 39.14% 15.96% 49.05% -
Total Cost 87,646 102,535 81,635 68,104 70,477 69,208 84,357 0.52%
-
Net Worth 214,595 212,777 205,769 188,459 198,557 219,186 216,418 -0.11%
Dividend
30/09/08 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 9,934 - 9,956 6,589 6,618 - - -
Div Payout % 336.32% - 224.55% 154.32% 320.51% - - -
Equity
30/09/08 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 214,595 212,777 205,769 188,459 198,557 219,186 216,418 -0.11%
NOSH 132,466 132,985 132,754 131,790 132,371 132,040 131,162 0.13%
Ratio Analysis
30/09/08 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 3.26% 4.40% 6.55% 5.90% 2.85% 12.52% 0.66% -
ROE 1.38% 2.22% 2.15% 2.27% 1.04% 4.52% 0.26% -
Per Share
30/09/08 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 68.39 80.65 65.80 54.92 54.80 59.91 64.74 0.75%
EPS 2.23 3.55 3.34 3.24 1.56 7.50 0.43 25.45%
DPS 7.50 0.00 7.50 5.00 5.00 0.00 0.00 -
NAPS 1.62 1.60 1.55 1.43 1.50 1.66 1.65 -0.25%
Adjusted Per Share Value based on latest NOSH - 131,790
30/09/08 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 67.45 79.84 65.03 53.88 54.00 58.89 63.22 0.89%
EPS 2.20 3.51 3.30 3.18 1.54 7.37 0.42 25.62%
DPS 7.40 0.00 7.41 4.91 4.93 0.00 0.00 -
NAPS 1.5975 1.584 1.5318 1.403 1.4781 1.6317 1.6111 -0.11%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 30/09/08 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.00 1.49 1.62 1.20 1.19 1.21 1.10 -
P/RPS 1.46 1.85 2.46 2.19 2.17 2.02 1.70 -2.07%
P/EPS 44.84 41.97 48.50 37.04 76.28 16.13 255.81 -21.33%
EY 2.23 2.38 2.06 2.70 1.31 6.20 0.39 27.15%
DY 7.50 0.00 4.63 4.17 4.20 0.00 0.00 -
P/NAPS 0.62 0.93 1.05 0.84 0.79 0.73 0.67 -1.06%
Price Multiplier on Announcement Date
30/09/08 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 25/11/08 17/08/06 29/08/05 26/08/04 29/08/03 22/08/02 27/08/01 -
Price 0.83 1.39 1.65 1.31 1.24 1.25 1.09 -
P/RPS 1.21 1.72 2.51 2.39 2.26 2.09 1.68 -4.42%
P/EPS 37.22 39.15 49.40 40.43 79.49 16.67 253.49 -23.22%
EY 2.69 2.55 2.02 2.47 1.26 6.00 0.39 30.48%
DY 9.04 0.00 4.55 3.82 4.03 0.00 0.00 -
P/NAPS 0.51 0.87 1.06 0.92 0.83 0.75 0.66 -3.49%

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