[ALAM] QoQ Quarter Result on 2018-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 66,397 27,611 31,495 21,413 18,896 21,437 43,148 33.39% QoQ % 140.47% -12.33% 47.08% 13.32% -11.85% -50.32% - Horiz. % 153.88% 63.99% 72.99% 49.63% 43.79% 49.68% 100.00%
PBT -5,020 -4,305 -128,405 -23,845 -9,412 -8,086 -125,688 -88.38% QoQ % -16.61% 96.65% -438.50% -153.35% -16.40% 93.57% - Horiz. % 3.99% 3.43% 102.16% 18.97% 7.49% 6.43% 100.00%
Tax -92 -81 -3,481 2,409 81 -867 -113 -12.84% QoQ % -13.58% 97.67% -244.50% 2,874.07% 109.34% -667.26% - Horiz. % 81.42% 71.68% 3,080.53% -2,131.86% -71.68% 767.26% 100.00%
NP -5,112 -4,386 -131,886 -21,436 -9,331 -8,953 -125,801 -88.25% QoQ % -16.55% 96.67% -515.25% -129.73% -4.22% 92.88% - Horiz. % 4.06% 3.49% 104.84% 17.04% 7.42% 7.12% 100.00%
NP to SH -4,279 -4,415 -132,616 -21,388 -9,466 -11,373 -126,911 -89.63% QoQ % 3.08% 96.67% -520.05% -125.95% 16.77% 91.04% - Horiz. % 3.37% 3.48% 104.50% 16.85% 7.46% 8.96% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 71,509 31,997 163,381 42,849 28,227 30,390 168,949 -43.72% QoQ % 123.49% -80.42% 281.29% 51.80% -7.12% -82.01% - Horiz. % 42.33% 18.94% 96.70% 25.36% 16.71% 17.99% 100.00%
Net Worth 367,994 397,518 397,518 554,676 573,165 582,410 351,295 3.15% QoQ % -7.43% 0.00% -28.33% -3.23% -1.59% 65.79% - Horiz. % 104.75% 113.16% 113.16% 157.89% 163.16% 165.79% 100.00%
Dividend 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 367,994 397,518 397,518 554,676 573,165 582,410 351,295 3.15% QoQ % -7.43% 0.00% -28.33% -3.23% -1.59% 65.79% - Horiz. % 104.75% 113.16% 113.16% 157.89% 163.16% 165.79% 100.00%
NOSH 855,800 924,460 924,460 924,460 924,460 924,460 924,460 -5.03% QoQ % -7.43% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 92.57% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -7.70 % -15.88 % -418.75 % -100.11 % -49.38 % -41.76 % -291.56 % -91.19% QoQ % 51.51% 96.21% -318.29% -102.73% -18.25% 85.68% - Horiz. % 2.64% 5.45% 143.62% 34.34% 16.94% 14.32% 100.00%
ROE -1.16 % -1.11 % -33.36 % -3.86 % -1.65 % -1.95 % -36.13 % -89.96% QoQ % -4.50% 96.67% -764.25% -133.94% 15.38% 94.60% - Horiz. % 3.21% 3.07% 92.33% 10.68% 4.57% 5.40% 100.00%
Per Share 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 7.76 2.99 3.41 2.32 2.04 2.32 4.67 40.42% QoQ % 159.53% -12.32% 46.98% 13.73% -12.07% -50.32% - Horiz. % 166.17% 64.03% 73.02% 49.68% 43.68% 49.68% 100.00%
EPS -0.50 -0.50 -14.30 -2.30 -1.00 -1.20 -13.70 -89.06% QoQ % 0.00% 96.50% -521.74% -130.00% 16.67% 91.24% - Horiz. % 3.65% 3.65% 104.38% 16.79% 7.30% 8.76% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.4300 0.4300 0.4300 0.6000 0.6200 0.6300 0.3800 8.61% QoQ % 0.00% 0.00% -28.33% -3.23% -1.59% 65.79% - Horiz. % 113.16% 113.16% 113.16% 157.89% 163.16% 165.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,023,908 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 6.48 2.70 3.08 2.09 1.85 2.09 4.21 33.42% QoQ % 140.00% -12.34% 47.37% 12.97% -11.48% -50.36% - Horiz. % 153.92% 64.13% 73.16% 49.64% 43.94% 49.64% 100.00%
EPS -0.42 -0.43 -12.95 -2.09 -0.92 -1.11 -12.39 -89.59% QoQ % 2.33% 96.68% -519.62% -127.17% 17.12% 91.04% - Horiz. % 3.39% 3.47% 104.52% 16.87% 7.43% 8.96% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.3594 0.3882 0.3882 0.5417 0.5598 0.5688 0.3431 3.15% QoQ % -7.42% 0.00% -28.34% -3.23% -1.58% 65.78% - Horiz. % 104.75% 113.14% 113.14% 157.88% 163.16% 165.78% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.0950 0.1150 0.0800 0.1200 0.1400 0.1450 0.1800 -
P/RPS 1.22 3.85 2.35 5.18 6.85 6.25 3.86 -53.70% QoQ % -68.31% 63.83% -54.63% -24.38% 9.60% 61.92% - Horiz. % 31.61% 99.74% 60.88% 134.20% 177.46% 161.92% 100.00%
P/EPS -19.00 -24.08 -0.56 -5.19 -13.67 -11.79 -1.31 497.65% QoQ % 21.10% -4,200.00% 89.21% 62.03% -15.95% -800.00% - Horiz. % 1,450.38% 1,838.17% 42.75% 396.18% 1,043.51% 900.00% 100.00%
EY -5.26 -4.15 -179.32 -19.28 -7.31 -8.48 -76.27 -83.26% QoQ % -26.75% 97.69% -830.08% -163.75% 13.80% 88.88% - Horiz. % 6.90% 5.44% 235.11% 25.28% 9.58% 11.12% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.22 0.27 0.19 0.20 0.23 0.23 0.47 -39.80% QoQ % -18.52% 42.11% -5.00% -13.04% 0.00% -51.06% - Horiz. % 46.81% 57.45% 40.43% 42.55% 48.94% 48.94% 100.00%
Price Multiplier on Announcement Date 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date - 24/05/19 28/02/19 30/11/18 30/08/18 24/05/18 28/02/18 -
Price 0.0000 0.0900 0.0950 0.0900 0.1250 0.1250 0.1600 -
P/RPS 0.00 3.01 2.79 3.89 6.12 5.39 3.43 - QoQ % 0.00% 7.89% -28.28% -36.44% 13.54% 57.14% - Horiz. % 0.00% 87.76% 81.34% 113.41% 178.43% 157.14% 100.00%
P/EPS 0.00 -18.85 -0.66 -3.89 -12.21 -10.16 -1.17 - QoQ % 0.00% -2,756.06% 83.03% 68.14% -20.18% -768.38% - Horiz. % -0.00% 1,611.11% 56.41% 332.48% 1,043.59% 868.38% 100.00%
EY 0.00 -5.31 -151.00 -25.71 -8.19 -9.84 -85.80 - QoQ % 0.00% 96.48% -487.32% -213.92% 16.77% 88.53% - Horiz. % -0.00% 6.19% 175.99% 29.97% 9.55% 11.47% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.00 0.21 0.22 0.15 0.20 0.20 0.42 - QoQ % 0.00% -4.55% 46.67% -25.00% 0.00% -52.38% - Horiz. % 0.00% 50.00% 52.38% 35.71% 47.62% 47.62% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
ANNOUNCEMENT Q3-2018.xlsx.pdf 
