[ALCOM] YoY TTM Result on 31-Mar-2010 [#4]

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/12/05	31/12/04	CAGR
TTM Result
Revenue	288,299	274,585	296,666	254,011	302,893	316,789	276,128	0.52%
YoY %	4.99%	-7.44%	16.79%	-16.14%	-4.39%	14.73%	-	-
Horiz. %	104.41%	99.44%	107.44%	91.99%	109.69%	114.73%	100.00%	-
PBT	-3,430	2,411	7,979	6,785	-995	22,138	43,648	-
YoY %	-242.26%	-69.78%	17.60%	781.91%	-104.49%	-49.28%	-	-
Horiz. %	-7.86%	5.52%	18.28%	15.54%	-2.28%	50.72%	100.00%	-
Tax	501	-725	-1,829	-1,096	357	-4,304	-7,060	-
YoY %	169.10%	60.36%	-66.88%	-407.00%	108.29%	39.04%	-	-
Horiz. %	-7.10%	10.27%	25.91%	15.52%	-5.06%	60.96%	100.00%	-
NP	-2,929	1,686	6,150	5,689	-638	17,834	36,588	-
YoY %	-273.72%	-72.59%	8.10%	991.69%	-103.58%	-51.26%	-	-
Horiz. %	-8.01%	4.61%	16.81%	15.55%	-1.74%	48.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-2,929	1,686	6,150	5,689	-638	15,538	36,588	-
YoY %	-273.72%	-72.59%	8.10%	991.69%	-104.11%	-57.53%	-	-
Horiz. %	-8.01%	4.61%	16.81%	15.55%	-1.74%	42.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	30.07%	22.92%	16.15%	-	19.44%	16.17%	-
YoY %	-	31.20%	41.92%	0.00%	-	20.22%	-	-
Horiz. %	-	185.96%	141.74%	99.88%	-	120.22%	100.00%	-
Total Cost	291,228	272,899	290,516	248,322	303,531	298,955	239,540	2.39%
YoY %	6.72%	-6.06%	16.99%	-18.19%	1.53%	24.80%	-	-
Horiz. %	121.58%	113.93%	121.28%	103.67%	126.71%	124.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	179,192	173,899	191,623	193,179	198,255	226,317	206,257	-1.69%
YoY %	3.04%	-9.25%	-0.81%	-2.56%	-12.40%	9.73%	-	-
Horiz. %	86.88%	84.31%	92.90%	93.66%	96.12%	109.73%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/12/05	31/12/04	CAGR
Dividend
Div	19,871	9,922	9,910	14,199	26,492	13,284	20,039	-0.10%
YoY %	100.27%	0.12%	-30.21%	-46.40%	99.43%	-33.71%	-	-
Horiz. %	99.16%	49.51%	49.45%	70.86%	132.20%	66.29%	100.00%	-
Div Payout %	0.00%	588.50%	161.15%	249.60%	0.00%	85.50%	54.77%	-
YoY %	0.00%	265.19%	-35.44%	0.00%	0.00%	56.11%	-	-
Horiz. %	0.00%	1,074.49%	294.23%	455.72%	0.00%	156.11%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/12/05	31/12/04	CAGR
Equity
Net Worth	179,192	173,899	191,623	193,179	198,255	226,317	206,257	-1.69%
YoY %	3.04%	-9.25%	-0.81%	-2.56%	-12.40%	9.73%	-	-
Horiz. %	86.88%	84.31%	92.90%	93.66%	96.12%	109.73%	100.00%	-
NOSH	132,735	123,333	132,153	132,314	132,170	133,128	132,216	0.04%
YoY %	7.62%	-6.67%	-0.12%	0.11%	-0.72%	0.69%	-	-
Horiz. %	100.39%	93.28%	99.95%	100.07%	99.97%	100.69%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/12/05	31/12/04	CAGR
Ratio Analysis
NP Margin	-1.02%	0.61%	2.07%	2.24%	-0.21%	5.63%	13.25%	-
YoY %	-267.21%	-70.53%	-7.59%	1,166.67%	-103.73%	-57.51%	-	-
Horiz. %	-7.70%	4.60%	15.62%	16.91%	-1.58%	42.49%	100.00%	-
ROE	-1.63%	0.97%	3.21%	2.94%	-0.32%	6.87%	17.74%	-
YoY %	-268.04%	-69.78%	9.18%	1,018.75%	-104.66%	-61.27%	-	-
Horiz. %	-9.19%	5.47%	18.09%	16.57%	-1.80%	38.73%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/12/05	31/12/04	CAGR
Per Share
RPS	217.20	222.64	224.49	191.97	229.17	237.96	208.85	0.47%
YoY %	-2.44%	-0.82%	16.94%	-16.23%	-3.69%	13.94%	-	-
Horiz. %	104.00%	106.60%	107.49%	91.92%	109.73%	113.94%	100.00%	-
EPS	-2.21	1.37	4.65	4.30	-0.48	11.67	27.67	-
YoY %	-261.31%	-70.54%	8.14%	995.83%	-104.11%	-57.82%	-	-
Horiz. %	-7.99%	4.95%	16.81%	15.54%	-1.73%	42.18%	100.00%	-
DPS	15.00	8.04	7.50	10.73	20.00	10.00	15.00	0.00%
YoY %	86.57%	7.20%	-30.10%	-46.35%	100.00%	-33.33%	-	-
Horiz. %	100.00%	53.60%	50.00%	71.53%	133.33%	66.67%	100.00%	-
NAPS	1.35	1.41	1.45	1.46	1.50	1.70	1.56	-1.73%
YoY %	-4.26%	-2.76%	-0.68%	-2.67%	-11.76%	8.97%	-	-
Horiz. %	86.54%	90.38%	92.95%	93.59%	96.15%	108.97%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/12/05	31/12/04	CAGR
Adjusted Per Share Value based on latest NOSH - 132,314
RPS	214.15	203.96	220.37	188.68	224.99	235.31	205.11	0.52%
YoY %	5.00%	-7.45%	16.80%	-16.14%	-4.39%	14.72%	-	-
Horiz. %	104.41%	99.44%	107.44%	91.99%	109.69%	114.72%	100.00%	-
EPS	-2.18	1.25	4.57	4.23	-0.47	11.54	27.18	-
YoY %	-274.40%	-72.65%	8.04%	1,000.00%	-104.07%	-57.54%	-	-
Horiz. %	-8.02%	4.60%	16.81%	15.56%	-1.73%	42.46%	100.00%	-
DPS	14.76	7.37	7.36	10.55	19.68	9.87	14.89	-0.10%
YoY %	100.27%	0.14%	-30.24%	-46.39%	99.39%	-33.71%	-	-
Horiz. %	99.13%	49.50%	49.43%	70.85%	132.17%	66.29%	100.00%	-
NAPS	1.3311	1.2917	1.4234	1.435	1.4727	1.6811	1.5321	-1.68%
YoY %	3.05%	-9.25%	-0.81%	-2.56%	-12.40%	9.73%	-	-
Horiz. %	86.88%	84.31%	92.91%	93.66%	96.12%	109.73%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/12/05	31/12/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	30/12/05	31/12/04	-
Price	0.67	0.85	0.94	0.97	0.80	1.33	1.98	-
P/RPS	0.31	0.38	0.42	0.51	0.35	0.56	0.95	-12.69%
YoY %	-18.42%	-9.52%	-17.65%	45.71%	-37.50%	-41.05%	-	-
Horiz. %	32.63%	40.00%	44.21%	53.68%	36.84%	58.95%	100.00%	-
P/EPS	-30.36	62.18	20.20	22.56	-165.73	11.40	7.16	-
YoY %	-148.83%	207.82%	-10.46%	113.61%	-1,553.77%	59.22%	-	-
Horiz. %	-424.02%	868.44%	282.12%	315.08%	-2,314.66%	159.22%	100.00%	-
EY	-3.29	1.61	4.95	4.43	-0.60	8.78	13.98	-
YoY %	-304.35%	-67.47%	11.74%	838.33%	-106.83%	-37.20%	-	-
Horiz. %	-23.53%	11.52%	35.41%	31.69%	-4.29%	62.80%	100.00%	-
DY	22.39	9.46	7.98	11.06	25.00	7.52	7.58	14.02%
YoY %	136.68%	18.55%	-27.85%	-55.76%	232.45%	-0.79%	-	-
Horiz. %	295.38%	124.80%	105.28%	145.91%	329.82%	99.21%	100.00%	-
P/NAPS	0.50	0.60	0.65	0.66	0.53	0.78	1.27	-10.68%
YoY %	-16.67%	-7.69%	-1.52%	24.53%	-32.05%	-38.58%	-	-
Horiz. %	39.37%	47.24%	51.18%	51.97%	41.73%	61.42%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/12/05	31/12/04	CAGR
Price Multiplier on Announcement Date
Date	20/05/13	28/05/12	26/05/11	25/05/10	25/05/09	24/02/06	23/02/05	-
Price	0.71	0.82	0.97	0.92	0.91	1.43	1.78	-
P/RPS	0.33	0.37	0.43	0.48	0.40	0.60	0.85	-10.83%
YoY %	-10.81%	-13.95%	-10.42%	20.00%	-33.33%	-29.41%	-	-
Horiz. %	38.82%	43.53%	50.59%	56.47%	47.06%	70.59%	100.00%	-
P/EPS	-32.18	59.98	20.84	21.40	-188.52	12.25	6.43	-
YoY %	-153.65%	187.81%	-2.62%	111.35%	-1,638.94%	90.51%	-	-
Horiz. %	-500.47%	932.81%	324.11%	332.81%	-2,931.88%	190.51%	100.00%	-
EY	-3.11	1.67	4.80	4.67	-0.53	8.16	15.55	-
YoY %	-286.23%	-65.21%	2.78%	981.13%	-106.50%	-47.52%	-	-
Horiz. %	-20.00%	10.74%	30.87%	30.03%	-3.41%	52.48%	100.00%	-
DY	21.13	9.81	7.73	11.67	21.98	6.99	8.43	11.77%
YoY %	115.39%	26.91%	-33.76%	-46.91%	214.45%	-17.08%	-	-
Horiz. %	250.65%	116.37%	91.70%	138.43%	260.74%	82.92%	100.00%	-
P/NAPS	0.53	0.58	0.67	0.63	0.61	0.84	1.14	-8.86%
YoY %	-8.62%	-13.43%	6.35%	3.28%	-27.38%	-26.32%	-	-
Horiz. %	46.49%	50.88%	58.77%	55.26%	53.51%	73.68%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos