[ALCOM] YoY Quarter Result on 30-Sep-2003 [#3]

Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -721.55%
YoY- -144.76%
View:
Show?
Quarter Result
31/12/08 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 67,975 75,590 67,719 62,672 66,167 71,471 79,809 -1.92%
PBT -2,223 5,263 29,273 -12,968 -4,275 1,959 4,099 -
Tax 923 -885 -2,180 133 -969 -512 -598 -
NP -1,300 4,378 27,093 -12,835 -5,244 1,447 3,501 -
-
NP to SH -1,300 4,027 27,093 -12,835 -5,244 1,447 3,501 -
-
Tax Rate - 16.82% 7.45% - - 26.14% 14.59% -
Total Cost 69,275 71,212 40,626 75,507 71,411 70,024 76,308 -1.16%
-
Net Worth 213,571 209,988 208,480 184,866 213,986 218,365 224,592 -0.60%
Dividend
31/12/08 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - 13,450 - - - - -
Div Payout % - - 49.65% - - - - -
Equity
31/12/08 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 213,571 209,988 208,480 184,866 213,986 218,365 224,592 -0.60%
NOSH 132,653 132,904 134,503 132,047 132,090 131,545 132,113 0.04%
Ratio Analysis
31/12/08 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -1.91% 5.79% 40.01% -20.48% -7.93% 2.02% 4.39% -
ROE -0.61% 1.92% 13.00% -6.94% -2.45% 0.66% 1.56% -
Per Share
31/12/08 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 51.24 56.88 50.35 47.46 50.09 54.33 60.41 -1.97%
EPS -0.98 3.03 20.54 -9.72 -3.97 1.10 2.65 -
DPS 0.00 0.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.58 1.55 1.40 1.62 1.66 1.70 -0.65%
Adjusted Per Share Value based on latest NOSH - 132,047
31/12/08 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 50.49 56.15 50.30 46.55 49.15 53.09 59.28 -1.92%
EPS -0.97 2.99 20.12 -9.53 -3.90 1.07 2.60 -
DPS 0.00 0.00 9.99 0.00 0.00 0.00 0.00 -
NAPS 1.5864 1.5598 1.5486 1.3732 1.5895 1.622 1.6683 -0.60%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 31/12/08 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.81 1.59 1.47 1.15 1.20 1.00 1.60 -
P/RPS 1.58 2.80 2.92 2.42 2.40 1.84 2.65 -6.07%
P/EPS -82.65 52.48 7.30 -11.83 -30.23 90.91 60.38 -
EY -1.21 1.91 13.70 -8.45 -3.31 1.10 1.66 -
DY 0.00 0.00 6.80 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 1.01 0.95 0.82 0.74 0.60 0.94 -7.35%
Price Multiplier on Announcement Date
31/12/08 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 24/02/09 24/11/05 25/11/04 27/11/03 28/11/02 26/11/01 29/11/00 -
Price 0.80 1.64 1.60 1.25 1.24 1.06 1.34 -
P/RPS 1.56 2.88 3.18 2.63 2.48 1.95 2.22 -4.18%
P/EPS -81.63 54.13 7.94 -12.86 -31.23 96.36 50.57 -
EY -1.23 1.85 12.59 -7.78 -3.20 1.04 1.98 -
DY 0.00 0.00 6.25 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 1.04 1.03 0.89 0.77 0.64 0.79 -5.38%

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