[ALAM] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 117.16%
YoY- 199.92%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 502,390 446,740 437,466 221,168 308,124 291,493 205,186 81.16%
PBT 55,919 51,466 45,400 30,144 15,488 18,274 -2,348 -
Tax -210 -2,056 -850 -2,124 -880 -733 12 -
NP 55,709 49,410 44,550 28,020 14,608 17,541 -2,336 -
-
NP to SH 58,265 51,990 47,012 29,516 13,592 18,197 420 2540.06%
-
Tax Rate 0.38% 3.99% 1.87% 7.05% 5.68% 4.01% - -
Total Cost 446,681 397,329 392,916 193,148 293,516 273,952 207,522 66.32%
-
Net Worth 529,300 514,707 501,461 508,331 522,666 489,722 484,127 6.09%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 529,300 514,707 501,461 508,331 522,666 489,722 484,127 6.09%
NOSH 790,000 779,860 783,533 819,888 885,874 802,823 820,555 -2.48%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 11.09% 11.06% 10.18% 12.67% 4.74% 6.02% -1.14% -
ROE 11.01% 10.10% 9.38% 5.81% 2.60% 3.72% 0.09% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 63.59 57.28 55.83 26.98 34.78 36.31 25.01 85.76%
EPS 3.00 6.67 6.00 3.60 1.70 2.27 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.66 0.64 0.62 0.59 0.61 0.59 8.80%
Adjusted Per Share Value based on latest NOSH - 819,888
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 32.73 29.10 28.50 14.41 20.07 18.99 13.37 81.14%
EPS 3.80 3.39 3.06 1.92 0.89 1.19 0.03 2385.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3448 0.3353 0.3267 0.3312 0.3405 0.319 0.3154 6.09%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.68 0.51 0.54 0.73 0.76 0.72 0.99 -
P/RPS 1.07 0.89 0.97 2.71 2.19 1.98 3.96 -58.03%
P/EPS 9.22 7.65 9.00 20.28 49.53 31.76 1,934.17 -97.12%
EY 10.85 13.07 11.11 4.93 2.02 3.15 0.05 3452.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.77 0.84 1.18 1.29 1.18 1.68 -28.65%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 13/08/12 22/05/12 28/02/12 21/11/11 22/08/11 -
Price 0.825 0.69 0.50 0.52 0.77 0.75 0.78 -
P/RPS 1.30 1.20 0.90 1.93 2.21 2.07 3.12 -44.06%
P/EPS 11.19 10.35 8.33 14.44 50.19 33.09 1,523.89 -96.16%
EY 8.94 9.66 12.00 6.92 1.99 3.02 0.07 2399.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.05 0.78 0.84 1.31 1.23 1.32 -4.57%

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