[ALAM] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -43.39%
YoY- -44.89%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 350,222 337,700 306,552 294,836 391,584 385,425 322,412 5.65%
PBT 12,610 56,418 38,978 39,092 46,486 80,034 79,284 -70.54%
Tax 32,534 -5,044 -1,434 -4,484 14,243 -5,257 -5,922 -
NP 45,144 51,374 37,544 34,608 60,729 74,777 73,362 -27.58%
-
NP to SH 44,809 50,408 37,416 34,364 60,702 73,737 72,632 -27.46%
-
Tax Rate -258.00% 8.94% 3.68% 11.47% -30.64% 6.57% 7.47% -
Total Cost 305,078 286,325 269,008 260,228 330,855 310,648 249,050 14.44%
-
Net Worth 878,237 868,993 850,504 841,259 789,913 822,770 726,669 13.42%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 878,237 868,993 850,504 841,259 789,913 822,770 726,669 13.42%
NOSH 924,460 924,460 924,460 924,460 877,681 924,460 924,460 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 12.89% 15.21% 12.25% 11.74% 15.51% 19.40% 22.75% -
ROE 5.10% 5.80% 4.40% 4.08% 7.68% 8.96% 10.00% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 37.88 36.53 33.16 31.89 44.62 41.69 38.60 -1.24%
EPS 4.80 6.27 9.20 4.40 7.00 8.67 8.80 -33.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.94 0.92 0.91 0.90 0.89 0.87 6.02%
Adjusted Per Share Value based on latest NOSH - 924,460
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 22.82 22.00 19.97 19.21 25.51 25.11 21.00 5.68%
EPS 2.92 3.28 2.44 2.24 3.95 4.80 4.73 -27.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5721 0.5661 0.5541 0.5481 0.5146 0.536 0.4734 13.41%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.425 0.46 0.535 0.675 0.63 1.30 1.57 -
P/RPS 1.12 1.26 1.61 2.12 1.41 3.12 4.07 -57.59%
P/EPS 8.77 8.44 13.22 18.16 9.11 16.30 18.05 -38.11%
EY 11.40 11.85 7.57 5.51 10.98 6.14 5.54 61.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.49 0.58 0.74 0.70 1.46 1.80 -60.21%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 25/11/15 25/08/15 21/05/15 27/02/15 20/11/14 21/08/14 -
Price 0.36 0.47 0.395 0.655 0.76 0.81 1.45 -
P/RPS 0.95 1.29 1.19 2.05 1.70 1.94 3.76 -59.93%
P/EPS 7.43 8.62 9.76 17.62 10.99 10.16 16.67 -41.56%
EY 13.46 11.60 10.25 5.68 9.10 9.85 6.00 71.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.50 0.43 0.72 0.84 0.91 1.67 -62.62%

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