[ALAM] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 132.29%
YoY- 119.87%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 79,154 447,397 346,936 167,047 93,223 502,390 335,055 -61.81%
PBT 15,170 78,662 78,447 55,090 25,063 55,919 38,600 -46.37%
Tax 40 -4,160 -2,073 -1,486 -1,065 -210 -1,542 -
NP 15,210 74,502 76,374 53,604 23,998 55,709 37,058 -44.80%
-
NP to SH 15,590 74,305 73,355 51,683 22,249 58,265 38,993 -45.75%
-
Tax Rate -0.26% 5.29% 2.64% 2.70% 4.25% 0.38% 3.99% -
Total Cost 63,944 372,895 270,562 113,443 69,225 446,681 297,997 -64.19%
-
Net Worth 625,122 601,731 591,572 571,645 556,224 529,300 514,707 13.84%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 625,122 601,731 591,572 571,645 556,224 529,300 514,707 13.84%
NOSH 801,439 791,752 788,763 783,075 794,607 790,000 779,860 1.83%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 19.22% 16.65% 22.01% 32.09% 25.74% 11.09% 11.06% -
ROE 2.49% 12.35% 12.40% 9.04% 4.00% 11.01% 7.58% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 9.88 56.51 43.98 21.33 11.73 63.59 42.96 -62.49%
EPS 1.90 9.40 9.30 6.60 2.80 3.00 5.00 -47.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.76 0.75 0.73 0.70 0.67 0.66 11.79%
Adjusted Per Share Value based on latest NOSH - 795,486
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 5.16 29.15 22.60 10.88 6.07 32.73 21.83 -61.80%
EPS 1.02 4.84 4.78 3.37 1.45 3.80 2.54 -45.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4072 0.392 0.3854 0.3724 0.3624 0.3448 0.3353 13.84%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.41 1.57 1.44 1.38 0.925 0.68 0.51 -
P/RPS 14.28 2.78 3.27 6.47 7.88 1.07 1.19 424.94%
P/EPS 72.48 16.73 15.48 20.91 33.04 9.22 10.20 270.05%
EY 1.38 5.98 6.46 4.78 3.03 10.85 9.80 -72.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 2.07 1.92 1.89 1.32 1.01 0.77 76.88%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 27/02/14 19/11/13 20/08/13 27/05/13 28/02/13 30/11/12 -
Price 1.54 1.49 1.51 1.49 1.25 0.825 0.69 -
P/RPS 15.59 2.64 3.43 6.98 10.65 1.30 1.61 354.93%
P/EPS 79.17 15.88 16.24 22.58 44.64 11.19 13.80 220.81%
EY 1.26 6.30 6.16 4.43 2.24 8.94 7.25 -68.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 1.96 2.01 2.04 1.79 1.23 1.05 52.17%

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