[ALAM] QoQ Quarter Result on 2018-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 31,495 21,413 18,896 21,437 43,148 42,398 54,089 -30.20% QoQ % 47.08% 13.32% -11.85% -50.32% 1.77% -21.61% - Horiz. % 58.23% 39.59% 34.94% 39.63% 79.77% 78.39% 100.00%
PBT -128,405 -23,845 -9,412 -8,086 -125,688 -8,095 1,723 - QoQ % -438.50% -153.35% -16.40% 93.57% -1,452.66% -569.82% - Horiz. % -7,452.41% -1,383.92% -546.26% -469.30% -7,294.72% -469.82% 100.00%
Tax -3,481 2,409 81 -867 -113 -339 -116 859.71% QoQ % -244.50% 2,874.07% 109.34% -667.26% 66.67% -192.24% - Horiz. % 3,000.86% -2,076.72% -69.83% 747.41% 97.41% 292.24% 100.00%
NP -131,886 -21,436 -9,331 -8,953 -125,801 -8,434 1,607 - QoQ % -515.25% -129.73% -4.22% 92.88% -1,391.59% -624.83% - Horiz. % -8,206.97% -1,333.91% -580.65% -557.13% -7,828.31% -524.83% 100.00%
NP to SH -132,616 -21,388 -9,466 -11,373 -126,911 -10,759 2,384 - QoQ % -520.05% -125.95% 16.77% 91.04% -1,079.58% -551.30% - Horiz. % -5,562.75% -897.15% -397.06% -477.06% -5,323.45% -451.30% 100.00%
Tax Rate - % - % - % - % - % - % 6.73 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 163,381 42,849 28,227 30,390 168,949 50,832 52,482 112.76% QoQ % 281.29% 51.80% -7.12% -82.01% 232.37% -3.14% - Horiz. % 311.31% 81.65% 53.78% 57.91% 321.92% 96.86% 100.00%
Net Worth 397,518 554,676 573,165 582,410 351,295 721,079 730,324 -33.26% QoQ % -28.33% -3.23% -1.59% 65.79% -51.28% -1.27% - Horiz. % 54.43% 75.95% 78.48% 79.75% 48.10% 98.73% 100.00%
Dividend 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 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 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 397,518 554,676 573,165 582,410 351,295 721,079 730,324 -33.26% QoQ % -28.33% -3.23% -1.59% 65.79% -51.28% -1.27% - Horiz. % 54.43% 75.95% 78.48% 79.75% 48.10% 98.73% 100.00%
NOSH 924,460 924,460 924,460 924,460 924,460 924,460 924,460 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -418.75 % -100.11 % -49.38 % -41.76 % -291.56 % -19.89 % 2.97 % - QoQ % -318.29% -102.73% -18.25% 85.68% -1,365.86% -769.70% - Horiz. % -14,099.33% -3,370.71% -1,662.63% -1,406.06% -9,816.83% -669.70% 100.00%
ROE -33.36 % -3.86 % -1.65 % -1.95 % -36.13 % -1.49 % 0.33 % - QoQ % -764.25% -133.94% 15.38% 94.60% -2,324.83% -551.52% - Horiz. % -10,109.09% -1,169.70% -500.00% -590.91% -10,948.48% -451.52% 100.00%
Per Share 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 3.41 2.32 2.04 2.32 4.67 4.59 5.85 -30.15% QoQ % 46.98% 13.73% -12.07% -50.32% 1.74% -21.54% - Horiz. % 58.29% 39.66% 34.87% 39.66% 79.83% 78.46% 100.00%
EPS -14.30 -2.30 -1.00 -1.20 -13.70 -1.20 0.30 - QoQ % -521.74% -130.00% 16.67% 91.24% -1,041.67% -500.00% - Horiz. % -4,766.67% -766.67% -333.33% -400.00% -4,566.67% -400.00% 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 0.6000 0.6200 0.6300 0.3800 0.7800 0.7900 -33.26% QoQ % -28.33% -3.23% -1.59% 65.79% -51.28% -1.27% - Horiz. % 54.43% 75.95% 78.48% 79.75% 48.10% 98.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,386,691 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 3.41 2.32 2.04 2.32 4.67 4.59 5.85 -30.15% QoQ % 46.98% 13.73% -12.07% -50.32% 1.74% -21.54% - Horiz. % 58.29% 39.66% 34.87% 39.66% 79.83% 78.46% 100.00%
EPS -14.30 -2.30 -1.00 -1.20 -13.70 -1.20 0.30 - QoQ % -521.74% -130.00% 16.67% 91.24% -1,041.67% -500.00% - Horiz. % -4,766.67% -766.67% -333.33% -400.00% -4,566.67% -400.00% 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 0.6000 0.6200 0.6300 0.3800 0.7800 0.7900 -33.26% QoQ % -28.33% -3.23% -1.59% 65.79% -51.28% -1.27% - Horiz. % 54.43% 75.95% 78.48% 79.75% 48.10% 98.73% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.0800 0.1200 0.1400 0.1450 0.1800 0.2150 0.1900 -
P/RPS 2.35 5.18 6.85 6.25 3.86 4.69 3.25 -19.39% QoQ % -54.63% -24.38% 9.60% 61.92% -17.70% 44.31% - Horiz. % 72.31% 159.38% 210.77% 192.31% 118.77% 144.31% 100.00%
P/EPS -0.56 -5.19 -13.67 -11.79 -1.31 -18.47 73.68 - QoQ % 89.21% 62.03% -15.95% -800.00% 92.91% -125.07% - Horiz. % -0.76% -7.04% -18.55% -16.00% -1.78% -25.07% 100.00%
EY -179.32 -19.28 -7.31 -8.48 -76.27 -5.41 1.36 - QoQ % -830.08% -163.75% 13.80% 88.88% -1,309.80% -497.79% - Horiz. % -13,185.29% -1,417.65% -537.50% -623.53% -5,608.09% -397.79% 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 0.19 0.20 0.23 0.23 0.47 0.28 0.24 -14.39% QoQ % -5.00% -13.04% 0.00% -51.06% 67.86% 16.67% - Horiz. % 79.17% 83.33% 95.83% 95.83% 195.83% 116.67% 100.00%
Price Multiplier on Announcement Date 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 30/11/18 30/08/18 24/05/18 28/02/18 24/11/17 25/08/17 -
Price 0.0950 0.0900 0.1250 0.1250 0.1600 0.2000 0.1750 -
P/RPS 2.79 3.89 6.12 5.39 3.43 4.36 2.99 -4.50% QoQ % -28.28% -36.44% 13.54% 57.14% -21.33% 45.82% - Horiz. % 93.31% 130.10% 204.68% 180.27% 114.72% 145.82% 100.00%
P/EPS -0.66 -3.89 -12.21 -10.16 -1.17 -17.18 67.86 - QoQ % 83.03% 68.14% -20.18% -768.38% 93.19% -125.32% - Horiz. % -0.97% -5.73% -17.99% -14.97% -1.72% -25.32% 100.00%
EY -151.00 -25.71 -8.19 -9.84 -85.80 -5.82 1.47 - QoQ % -487.32% -213.92% 16.77% 88.53% -1,374.23% -495.92% - Horiz. % -10,272.11% -1,748.98% -557.14% -669.39% -5,836.73% -395.92% 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 0.15 0.20 0.20 0.42 0.26 0.22 - QoQ % 46.67% -25.00% 0.00% -52.38% 61.54% 18.18% - Horiz. % 100.00% 68.18% 90.91% 90.91% 190.91% 118.18% 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 
