[ALCOM] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[ALCOM] ALCOM GROUP BERHAD
Announcement Date
20-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 22.64%
YoY- -352.66%
Quarter Report
Latest QR
Upcoming QR
ALCOM's Result
ALCOM's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 302,893 316,789 276,128 265,976 261,429 279,996 317,493 -0.56%
PBT -995 22,138 43,648 -4,512 9,722 -699 14,889 -
Tax 357 -4,304 -7,060 -3,141 -6,680 -324 -2,248 -
NP -638 17,834 36,588 -7,653 3,042 -1,023 12,641 -
-
NP to SH -638 15,538 36,588 -7,686 3,042 -2,973 12,641 -
-
Tax Rate - 19.44% 16.17% - 68.71% - 15.10% -
Total Cost 303,531 298,955 239,540 273,629 258,387 281,019 304,852 -0.05%
-
Net Worth 198,255 226,317 206,257 189,577 206,716 209,741 219,893 -1.24%
Dividend
31/03/09 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 26,492 13,284 20,039 6,618 - - 6,623 18.29%
Div Payout % 0.00% 85.50% 54.77% 0.00% - - 52.40% -
Equity
31/03/09 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 198,255 226,317 206,257 189,577 206,716 209,741 219,893 -1.24%
NOSH 132,170 133,128 132,216 132,571 131,666 131,913 132,465 -0.02%
Ratio Analysis
31/03/09 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -0.21% 5.63% 13.25% -2.88% 1.16% -0.37% 3.98% -
ROE -0.32% 6.87% 17.74% -4.05% 1.47% -1.42% 5.75% -
Per Share
31/03/09 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 229.17 237.96 208.85 200.63 198.55 212.26 239.68 -0.54%
EPS -0.48 11.67 27.67 -5.80 2.31 -2.25 9.54 -
DPS 20.00 10.00 15.00 5.00 0.00 0.00 5.00 18.29%
NAPS 1.50 1.70 1.56 1.43 1.57 1.59 1.66 -1.22%
Adjusted Per Share Value based on latest NOSH - 132,571
31/03/09 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 225.48 235.83 205.56 198.00 194.62 208.44 236.35 -0.56%
EPS -0.47 11.57 27.24 -5.72 2.26 -2.21 9.41 -
DPS 19.72 9.89 14.92 4.93 0.00 0.00 4.93 18.29%
NAPS 1.4759 1.6848 1.5354 1.4113 1.5389 1.5614 1.6369 -1.24%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 31/03/09 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.80 1.33 1.98 1.12 1.14 1.10 1.07 -
P/RPS 0.35 0.56 0.95 0.56 0.57 0.52 0.45 -2.99%
P/EPS -165.73 11.40 7.16 -19.32 49.34 -48.81 11.21 -
EY -0.60 8.78 13.98 -5.18 2.03 -2.05 8.92 -
DY 25.00 7.52 7.58 4.46 0.00 0.00 4.67 22.54%
P/NAPS 0.53 0.78 1.27 0.78 0.73 0.69 0.64 -2.25%
Price Multiplier on Announcement Date
31/03/09 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 25/05/09 24/02/06 23/02/05 20/02/04 25/02/03 26/02/02 21/02/01 -
Price 0.91 1.43 1.78 1.08 1.10 1.14 1.08 -
P/RPS 0.40 0.60 0.85 0.54 0.55 0.54 0.45 -1.41%
P/EPS -188.52 12.25 6.43 -18.63 47.61 -50.58 11.32 -
EY -0.53 8.16 15.55 -5.37 2.10 -1.98 8.84 -
DY 21.98 6.99 8.43 4.63 0.00 0.00 4.63 20.77%
P/NAPS 0.61 0.84 1.14 0.76 0.70 0.72 0.65 -0.76%

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