[ALCOM] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -141.84%
YoY- -130.59%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 342,738 303,501 275,667 264,870 266,688 304,913 312,394 1.55%
PBT 22,156 45,699 17,199 3,912 11,680 6,281 18,237 3.29%
Tax -4,733 -5,955 -5,979 -6,224 -4,123 -282 -3,276 6.32%
NP 17,423 39,744 11,220 -2,312 7,557 5,999 14,961 2.57%
-
NP to SH 16,417 38,454 11,220 -2,312 7,557 4,049 14,961 1.55%
-
Tax Rate 21.36% 13.03% 34.76% 159.10% 35.30% 4.49% 17.96% -
Total Cost 325,315 263,757 264,447 267,182 259,131 298,914 297,433 1.50%
-
Net Worth 212,777 205,769 188,459 198,557 219,186 216,418 220,820 -0.61%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 13,314 23,406 6,589 6,618 - 6,623 6,605 12.38%
Div Payout % 81.10% 60.87% 58.73% 0.00% - 163.58% 44.15% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 212,777 205,769 188,459 198,557 219,186 216,418 220,820 -0.61%
NOSH 132,985 132,754 131,790 132,371 132,040 131,162 132,227 0.09%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 5.08% 13.10% 4.07% -0.87% 2.83% 1.97% 4.79% -
ROE 7.72% 18.69% 5.95% -1.16% 3.45% 1.87% 6.78% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 257.73 228.62 209.17 200.10 201.98 232.47 236.25 1.46%
EPS 12.34 28.97 8.51 -1.75 5.72 3.09 11.31 1.46%
DPS 10.00 17.50 5.00 5.00 0.00 5.00 5.00 12.24%
NAPS 1.60 1.55 1.43 1.50 1.66 1.65 1.67 -0.71%
Adjusted Per Share Value based on latest NOSH - 132,371
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 255.14 225.94 205.21 197.18 198.53 226.99 232.56 1.55%
EPS 12.22 28.63 8.35 -1.72 5.63 3.01 11.14 1.55%
DPS 9.91 17.42 4.91 4.93 0.00 4.93 4.92 12.37%
NAPS 1.584 1.5318 1.403 1.4781 1.6317 1.6111 1.6439 -0.61%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.49 1.62 1.20 1.19 1.21 1.10 1.82 -
P/RPS 0.58 0.71 0.57 0.59 0.60 0.47 0.77 -4.61%
P/EPS 12.07 5.59 14.10 -68.13 21.14 35.63 16.09 -4.67%
EY 8.29 17.88 7.09 -1.47 4.73 2.81 6.22 4.90%
DY 6.71 10.80 4.17 4.20 0.00 4.55 2.75 16.02%
P/NAPS 0.93 1.05 0.84 0.79 0.73 0.67 1.09 -2.60%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 17/08/06 29/08/05 26/08/04 29/08/03 22/08/02 27/08/01 30/08/00 -
Price 1.39 1.65 1.31 1.24 1.25 1.09 1.90 -
P/RPS 0.54 0.72 0.63 0.62 0.62 0.47 0.80 -6.33%
P/EPS 11.26 5.70 15.39 -71.00 21.84 35.31 16.79 -6.43%
EY 8.88 17.56 6.50 -1.41 4.58 2.83 5.96 6.86%
DY 7.19 10.61 3.82 4.03 0.00 4.59 2.63 18.23%
P/NAPS 0.87 1.06 0.92 0.83 0.75 0.66 1.14 -4.40%

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