[ALCOM] YoY TTM Result on 30-Sep-2009 [#2]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -17.71%
YoY- -151.56%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/06/06 30/06/05 CAGR
Revenue 270,558 297,303 286,262 222,669 379,135 342,738 303,501 -1.57%
PBT -1,353 8,236 6,976 -10,447 20,731 22,156 45,699 -
Tax -710 -1,936 -839 2,443 -5,206 -4,733 -5,955 -25.40%
NP -2,063 6,300 6,137 -8,004 15,525 17,423 39,744 -
-
NP to SH -2,063 6,300 6,137 -8,004 15,525 16,417 38,454 -
-
Tax Rate - 23.51% 12.03% - 25.11% 21.36% 13.03% -
Total Cost 272,621 291,003 280,125 230,673 363,610 325,315 263,757 0.45%
-
Net Worth 179,872 191,699 187,642 189,583 214,595 212,777 205,769 -1.83%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/06/06 30/06/05 CAGR
Div 16,535 9,816 9,910 20,808 16,588 13,314 23,406 -4.67%
Div Payout % 0.00% 155.81% 161.49% 0.00% 106.85% 81.10% 60.87% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/06/06 30/06/05 CAGR
Net Worth 179,872 191,699 187,642 189,583 214,595 212,777 205,769 -1.83%
NOSH 132,259 135,000 132,142 132,575 132,466 132,985 132,754 -0.05%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/06/06 30/06/05 CAGR
NP Margin -0.76% 2.12% 2.14% -3.59% 4.09% 5.08% 13.10% -
ROE -1.15% 3.29% 3.27% -4.22% 7.23% 7.72% 18.69% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/06/06 30/06/05 CAGR
RPS 204.57 220.22 216.63 167.96 286.21 257.73 228.62 -1.51%
EPS -1.56 4.67 4.64 -6.04 11.72 12.34 28.97 -
DPS 12.50 7.27 7.50 15.70 12.50 10.00 17.50 -4.53%
NAPS 1.36 1.42 1.42 1.43 1.62 1.60 1.55 -1.78%
Adjusted Per Share Value based on latest NOSH - 132,575
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/06/06 30/06/05 CAGR
RPS 201.41 221.32 213.10 165.76 282.24 255.14 225.94 -1.57%
EPS -1.54 4.69 4.57 -5.96 11.56 12.22 28.63 -
DPS 12.31 7.31 7.38 15.49 12.35 9.91 17.42 -4.67%
NAPS 1.339 1.4271 1.3969 1.4113 1.5975 1.584 1.5318 -1.83%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/06/06 30/06/05 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/06/06 30/06/05 -
Price 0.79 0.85 0.93 1.06 1.00 1.49 1.62 -
P/RPS 0.39 0.39 0.43 0.63 0.35 0.58 0.71 -7.92%
P/EPS -50.65 18.21 20.02 -17.56 8.53 12.07 5.59 -
EY -1.97 5.49 4.99 -5.70 11.72 8.29 17.88 -
DY 15.83 8.55 8.06 14.81 12.50 6.71 10.80 5.40%
P/NAPS 0.58 0.60 0.65 0.74 0.62 0.93 1.05 -7.85%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/06/06 30/06/05 CAGR
Date 27/11/12 30/11/11 30/11/10 26/11/09 25/11/08 17/08/06 29/08/05 -
Price 0.72 0.86 0.91 1.09 0.83 1.39 1.65 -
P/RPS 0.35 0.39 0.42 0.65 0.29 0.54 0.72 -9.46%
P/EPS -46.16 18.43 19.59 -18.05 7.08 11.26 5.70 -
EY -2.17 5.43 5.10 -5.54 14.12 8.88 17.56 -
DY 17.36 8.45 8.24 14.40 15.06 7.19 10.61 7.01%
P/NAPS 0.53 0.61 0.64 0.76 0.51 0.87 1.06 -9.10%

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