[ALAM] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 34.72%
YoY- -31.64%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 262,914 194,600 350,222 337,700 306,552 294,836 391,584 -23.34%
PBT -24,926 -75,384 12,610 56,418 38,978 39,092 46,486 -
Tax -2,738 -4,828 32,534 -5,044 -1,434 -4,484 14,243 -
NP -27,664 -80,212 45,144 51,374 37,544 34,608 60,729 -
-
NP to SH -24,274 -76,772 44,809 50,408 37,416 34,364 60,702 -
-
Tax Rate - - -258.00% 8.94% 3.68% 11.47% -30.64% -
Total Cost 290,578 274,812 305,078 286,325 269,008 260,228 330,855 -8.29%
-
Net Worth 868,993 859,748 878,237 868,993 850,504 841,259 789,913 6.57%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 868,993 859,748 878,237 868,993 850,504 841,259 789,913 6.57%
NOSH 924,460 924,460 924,460 924,460 924,460 924,460 877,681 3.52%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -10.52% -41.22% 12.89% 15.21% 12.25% 11.74% 15.51% -
ROE -2.79% -8.93% 5.10% 5.80% 4.40% 4.08% 7.68% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 28.44 21.05 37.88 36.53 33.16 31.89 44.62 -25.95%
EPS -2.60 -8.40 4.80 6.27 9.20 4.40 7.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.93 0.95 0.94 0.92 0.91 0.90 2.94%
Adjusted Per Share Value based on latest NOSH - 924,460
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 17.13 12.68 22.82 22.00 19.97 19.21 25.51 -23.33%
EPS -1.58 -5.00 2.92 3.28 2.44 2.24 3.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5661 0.5601 0.5721 0.5661 0.5541 0.5481 0.5146 6.57%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.355 0.365 0.425 0.46 0.535 0.675 0.63 -
P/RPS 1.25 1.73 1.12 1.26 1.61 2.12 1.41 -7.72%
P/EPS -13.52 -4.40 8.77 8.44 13.22 18.16 9.11 -
EY -7.40 -22.75 11.40 11.85 7.57 5.51 10.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.39 0.45 0.49 0.58 0.74 0.70 -33.47%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 24/08/16 24/05/16 29/02/16 25/11/15 25/08/15 21/05/15 27/02/15 -
Price 0.285 0.355 0.36 0.47 0.395 0.655 0.76 -
P/RPS 1.00 1.69 0.95 1.29 1.19 2.05 1.70 -29.81%
P/EPS -10.85 -4.27 7.43 8.62 9.76 17.62 10.99 -
EY -9.21 -23.39 13.46 11.60 10.25 5.68 9.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.38 0.38 0.50 0.43 0.72 0.84 -49.69%

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