[ALCOM] YoY Quarter Result on 31-Dec-2009 [#3]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 39.37%
YoY- 287.62%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/05 30/09/04 CAGR
Revenue 69,698 61,829 69,956 66,392 67,975 75,590 67,719 0.34%
PBT -3,996 -1,163 499 1,832 -2,223 5,263 29,273 -
Tax 844 356 -54 607 923 -885 -2,180 -
NP -3,152 -807 445 2,439 -1,300 4,378 27,093 -
-
NP to SH -3,152 -807 445 2,439 -1,300 4,027 27,093 -
-
Tax Rate - - 10.82% -33.13% - 16.82% 7.45% -
Total Cost 72,850 62,636 69,511 63,953 69,275 71,212 40,626 7.32%
-
Net Worth 177,465 186,475 187,161 192,203 213,571 209,988 208,480 -1.93%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/05 30/09/04 CAGR
Div 6,621 9,918 - - - - 13,450 -8.22%
Div Payout % 0.00% 0.00% - - - - 49.65% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/05 30/09/04 CAGR
Net Worth 177,465 186,475 187,161 192,203 213,571 209,988 208,480 -1.93%
NOSH 132,436 132,252 130,882 132,554 132,653 132,904 134,503 -0.18%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/05 30/09/04 CAGR
NP Margin -4.52% -1.31% 0.64% 3.67% -1.91% 5.79% 40.01% -
ROE -1.78% -0.43% 0.24% 1.27% -0.61% 1.92% 13.00% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/05 30/09/04 CAGR
RPS 52.63 46.75 53.45 50.09 51.24 56.88 50.35 0.53%
EPS -2.38 -0.61 0.34 1.84 -0.98 3.03 20.54 -
DPS 5.00 7.50 0.00 0.00 0.00 0.00 10.00 -8.05%
NAPS 1.34 1.41 1.43 1.45 1.61 1.58 1.55 -1.74%
Adjusted Per Share Value based on latest NOSH - 132,554
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/05 30/09/04 CAGR
RPS 51.89 46.03 52.08 49.42 50.60 56.27 50.41 0.35%
EPS -2.35 -0.60 0.33 1.82 -0.97 3.00 20.17 -
DPS 4.93 7.38 0.00 0.00 0.00 0.00 10.01 -8.21%
NAPS 1.3211 1.3882 1.3933 1.4308 1.5899 1.5632 1.552 -1.93%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/05 30/09/04 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 30/09/05 30/09/04 -
Price 0.68 0.85 0.93 1.08 0.81 1.59 1.47 -
P/RPS 1.29 1.82 1.74 2.16 1.58 2.80 2.92 -9.41%
P/EPS -28.57 -139.30 273.53 58.70 -82.65 52.48 7.30 -
EY -3.50 -0.72 0.37 1.70 -1.21 1.91 13.70 -
DY 7.35 8.82 0.00 0.00 0.00 0.00 6.80 0.94%
P/NAPS 0.51 0.60 0.65 0.74 0.50 1.01 0.95 -7.25%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 30/09/05 30/09/04 CAGR
Date 21/02/13 23/02/12 21/02/11 23/02/10 24/02/09 24/11/05 25/11/04 -
Price 0.70 0.86 0.96 1.02 0.80 1.64 1.60 -
P/RPS 1.33 1.84 1.80 2.04 1.56 2.88 3.18 -10.01%
P/EPS -29.41 -140.94 282.35 55.43 -81.63 54.13 7.94 -
EY -3.40 -0.71 0.35 1.80 -1.23 1.85 12.59 -
DY 7.14 8.72 0.00 0.00 0.00 0.00 6.25 1.62%
P/NAPS 0.52 0.61 0.67 0.70 0.50 1.04 1.03 -7.94%

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