[ALAM] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -113.03%
YoY- -109.02%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 291,493 205,186 138,752 253,974 269,328 268,594 267,476 5.89%
PBT 18,274 -2,348 -26,912 -2,322 74,012 85,964 100,284 -67.82%
Tax -733 12 -2,584 4,600 -6,948 -7,028 -13,516 -85.64%
NP 17,541 -2,336 -29,496 2,278 67,064 78,936 86,768 -65.52%
-
NP to SH 18,197 420 -29,540 -8,237 63,198 76,944 82,052 -63.32%
-
Tax Rate 4.01% - - - 9.39% 8.18% 13.48% -
Total Cost 273,952 207,522 168,248 251,696 202,264 189,658 180,708 31.93%
-
Net Worth 489,722 484,127 488,230 4,942,200 585,172 506,210 462,735 3.84%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - 7,593 14,311 -
Div Payout % - - - - - 9.87% 17.44% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 489,722 484,127 488,230 4,942,200 585,172 506,210 462,735 3.84%
NOSH 802,823 820,555 820,555 8,236,999 585,172 506,210 477,046 41.43%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 6.02% -1.14% -21.26% 0.90% 24.90% 29.39% 32.44% -
ROE 3.72% 0.09% -6.05% -0.17% 10.80% 15.20% 17.73% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 36.31 25.01 16.91 3.08 46.03 53.06 56.07 -25.12%
EPS 2.27 0.00 -3.60 0.10 10.80 15.20 17.20 -74.04%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 3.00 -
NAPS 0.61 0.59 0.595 0.60 1.00 1.00 0.97 -26.57%
Adjusted Per Share Value based on latest NOSH - 826,950
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 18.99 13.37 9.04 16.55 17.55 17.50 17.43 5.87%
EPS 1.19 0.03 -1.92 -0.54 4.12 5.01 5.35 -63.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.49 0.93 -
NAPS 0.319 0.3154 0.3181 3.2197 0.3812 0.3298 0.3015 3.82%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.72 0.99 1.03 0.99 1.07 1.80 1.82 -
P/RPS 1.98 3.96 6.09 32.11 2.32 3.39 3.25 -28.11%
P/EPS 31.76 1,934.17 -28.61 -990.00 9.91 11.84 10.58 107.95%
EY 3.15 0.05 -3.50 -0.10 10.09 8.44 9.45 -51.89%
DY 0.00 0.00 0.00 0.00 0.00 0.83 1.65 -
P/NAPS 1.18 1.68 1.73 1.65 1.07 1.80 1.88 -26.67%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 21/11/11 22/08/11 27/05/11 28/02/11 26/11/10 26/08/10 27/05/10 -
Price 0.75 0.78 1.05 1.00 1.12 1.17 1.64 -
P/RPS 2.07 3.12 6.21 32.43 2.43 2.21 2.92 -20.47%
P/EPS 33.09 1,523.89 -29.17 -1,000.00 10.37 7.70 9.53 129.12%
EY 3.02 0.07 -3.43 -0.10 9.64 12.99 10.49 -56.36%
DY 0.00 0.00 0.00 0.00 0.00 1.28 1.83 -
P/NAPS 1.23 1.32 1.76 1.67 1.12 1.17 1.69 -19.07%

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