[ALCOM] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 229.06%
YoY- 471.59%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 221,086 362,018 311,372 280,071 261,375 261,384 296,575 -3.49%
PBT -6,392 15,378 21,689 44,266 -4,781 5,446 4,141 -
Tax 2,127 -3,419 -4,660 -7,345 -5,122 -4,580 -196 -
NP -4,265 11,959 17,029 36,921 -9,903 866 3,945 -
-
NP to SH -4,265 11,959 15,388 36,921 -9,936 866 1,995 -
-
Tax Rate - 22.23% 21.49% 16.59% - 84.10% 4.73% -
Total Cost 225,351 350,059 294,343 243,150 271,278 260,518 292,630 -3.11%
-
Net Worth 192,203 213,571 209,988 208,480 184,866 213,986 218,365 -1.53%
Dividend
31/12/09 31/12/08 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 20,808 16,588 9,956 20,039 6,618 - 6,623 14.87%
Div Payout % 0.00% 138.71% 64.70% 54.28% 0.00% - 331.99% -
Equity
31/12/09 31/12/08 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 192,203 213,571 209,988 208,480 184,866 213,986 218,365 -1.53%
NOSH 132,554 132,653 132,904 134,503 132,047 132,090 131,545 0.09%
Ratio Analysis
31/12/09 31/12/08 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin -1.93% 3.30% 5.47% 13.18% -3.79% 0.33% 1.33% -
ROE -2.22% 5.60% 7.33% 17.71% -5.37% 0.40% 0.91% -
Per Share
31/12/09 31/12/08 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 166.79 272.91 234.28 208.23 197.94 197.88 225.45 -3.58%
EPS -3.22 9.02 11.58 27.45 -7.52 0.66 1.52 -
DPS 15.70 12.50 7.50 14.90 5.00 0.00 5.00 14.86%
NAPS 1.45 1.61 1.58 1.55 1.40 1.62 1.66 -1.62%
Adjusted Per Share Value based on latest NOSH - 134,503
31/12/09 31/12/08 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 164.58 269.50 231.79 208.49 194.58 194.58 220.78 -3.49%
EPS -3.17 8.90 11.46 27.49 -7.40 0.64 1.49 -
DPS 15.49 12.35 7.41 14.92 4.93 0.00 4.93 14.87%
NAPS 1.4308 1.5899 1.5632 1.552 1.3762 1.593 1.6256 -1.53%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 31/12/09 31/12/08 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.08 0.81 1.59 1.47 1.15 1.20 1.00 -
P/RPS 0.65 0.30 0.68 0.71 0.58 0.61 0.44 4.83%
P/EPS -33.57 8.98 13.73 5.36 -15.28 183.04 65.94 -
EY -2.98 11.13 7.28 18.67 -6.54 0.55 1.52 -
DY 14.54 15.43 4.72 10.14 4.35 0.00 5.00 13.79%
P/NAPS 0.74 0.50 1.01 0.95 0.82 0.74 0.60 2.57%
Price Multiplier on Announcement Date
31/12/09 31/12/08 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 23/02/10 24/02/09 24/11/05 25/11/04 27/11/03 28/11/02 26/11/01 -
Price 1.02 0.80 1.64 1.60 1.25 1.24 1.06 -
P/RPS 0.61 0.29 0.70 0.77 0.63 0.63 0.47 3.20%
P/EPS -31.70 8.87 14.16 5.83 -16.61 189.14 69.89 -
EY -3.15 11.27 7.06 17.16 -6.02 0.53 1.43 -
DY 15.39 15.63 4.57 9.31 4.00 0.00 4.72 15.38%
P/NAPS 0.70 0.50 1.04 1.03 0.89 0.77 0.64 1.09%

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