[ALCOM] YoY Quarter Result on 31-Dec-2002 [#4]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 83.64%
YoY- 71.72%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 71,463 66,046 63,315 58,714 58,669 75,248 69,391 -0.03%
PBT 4,299 3,850 2,206 1,937 -2,339 2,501 5,750 0.30%
Tax -1,048 -1,404 -814 -2,795 2,339 -567 -1,073 0.02%
NP 3,251 2,446 1,392 -858 0 1,934 4,677 0.38%
-
NP to SH 2,596 2,446 1,392 -858 -3,034 1,934 4,677 0.62%
-
Tax Rate 24.38% 36.47% 36.90% 144.30% - 22.67% 18.66% -
Total Cost 68,212 63,600 61,923 59,572 58,669 73,314 64,714 -0.05%
-
Net Worth 226,317 206,257 189,577 206,716 209,741 219,893 212,711 -0.06%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 3,328 - - - 6,595 6,623 6,605 0.73%
Div Payout % 128.21% - - - 0.00% 342.47% 141.24% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 226,317 206,257 189,577 206,716 209,741 219,893 212,711 -0.06%
NOSH 133,128 132,216 132,571 131,666 131,913 132,465 132,118 -0.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 4.55% 3.70% 2.20% -1.46% 0.00% 2.57% 6.74% -
ROE 1.15% 1.19% 0.73% -0.42% -1.45% 0.88% 2.20% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 53.68 49.95 47.76 44.59 44.48 56.81 52.52 -0.02%
EPS 1.95 1.85 1.05 -0.65 -2.30 1.46 3.54 0.63%
DPS 2.50 0.00 0.00 0.00 5.00 5.00 5.00 0.73%
NAPS 1.70 1.56 1.43 1.57 1.59 1.66 1.61 -0.05%
Adjusted Per Share Value based on latest NOSH - 131,666
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 53.20 49.17 47.13 43.71 43.67 56.02 51.66 -0.03%
EPS 1.93 1.82 1.04 -0.64 -2.26 1.44 3.48 0.62%
DPS 2.48 0.00 0.00 0.00 4.91 4.93 4.92 0.73%
NAPS 1.6848 1.5354 1.4113 1.5389 1.5614 1.6369 1.5835 -0.06%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.33 1.98 1.12 1.14 1.10 1.07 0.00 -
P/RPS 2.48 3.96 2.35 2.56 2.47 1.88 0.00 -100.00%
P/EPS 68.21 107.03 106.67 -174.94 -47.83 73.29 0.00 -100.00%
EY 1.47 0.93 0.94 -0.57 -2.09 1.36 0.00 -100.00%
DY 1.88 0.00 0.00 0.00 4.55 4.67 0.00 -100.00%
P/NAPS 0.78 1.27 0.78 0.73 0.69 0.64 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 24/02/06 23/02/05 20/02/04 25/02/03 26/02/02 21/02/01 18/02/00 -
Price 1.43 1.78 1.08 1.10 1.14 1.08 2.42 -
P/RPS 2.66 3.56 2.26 2.47 2.56 1.90 4.61 0.58%
P/EPS 73.33 96.22 102.86 -168.80 -49.57 73.97 68.36 -0.07%
EY 1.36 1.04 0.97 -0.59 -2.02 1.35 1.46 0.07%
DY 1.75 0.00 0.00 0.00 4.39 4.63 2.07 0.17%
P/NAPS 0.84 1.14 0.76 0.70 0.72 0.65 1.50 0.61%

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