[ALAM] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 65.89%
YoY- 185.7%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 167,047 93,223 502,390 335,055 218,733 55,292 308,124 -33.53%
PBT 55,090 25,063 55,919 38,600 22,700 7,536 15,488 133.19%
Tax -1,486 -1,065 -210 -1,542 -425 -531 -880 41.85%
NP 53,604 23,998 55,709 37,058 22,275 7,005 14,608 138.09%
-
NP to SH 51,683 22,249 58,265 38,993 23,506 7,379 13,592 143.81%
-
Tax Rate 2.70% 4.25% 0.38% 3.99% 1.87% 7.05% 5.68% -
Total Cost 113,443 69,225 446,681 297,997 196,458 48,287 293,516 -46.97%
-
Net Worth 571,645 556,224 529,300 514,707 501,461 508,331 522,666 6.15%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 571,645 556,224 529,300 514,707 501,461 508,331 522,666 6.15%
NOSH 783,075 794,607 790,000 779,860 783,533 819,888 885,874 -7.90%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 32.09% 25.74% 11.09% 11.06% 10.18% 12.67% 4.74% -
ROE 9.04% 4.00% 11.01% 7.58% 4.69% 1.45% 2.60% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 21.33 11.73 63.59 42.96 27.92 6.74 34.78 -27.83%
EPS 6.60 2.80 3.00 5.00 3.00 0.90 1.70 147.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.70 0.67 0.66 0.64 0.62 0.59 15.26%
Adjusted Per Share Value based on latest NOSH - 774,350
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 10.88 6.07 32.73 21.83 14.25 3.60 20.07 -33.54%
EPS 3.37 1.45 3.80 2.54 1.53 0.48 0.89 143.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3724 0.3624 0.3448 0.3353 0.3267 0.3312 0.3405 6.15%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.38 0.925 0.68 0.51 0.54 0.73 0.76 -
P/RPS 6.47 7.88 1.07 1.19 1.93 10.82 2.19 106.02%
P/EPS 20.91 33.04 9.22 10.20 18.00 81.11 49.53 -43.75%
EY 4.78 3.03 10.85 9.80 5.56 1.23 2.02 77.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.32 1.01 0.77 0.84 1.18 1.29 29.02%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 20/08/13 27/05/13 28/02/13 30/11/12 13/08/12 22/05/12 28/02/12 -
Price 1.49 1.25 0.825 0.69 0.50 0.52 0.77 -
P/RPS 6.98 10.65 1.30 1.61 1.79 7.71 2.21 115.41%
P/EPS 22.58 44.64 11.19 13.80 16.67 57.78 50.19 -41.31%
EY 4.43 2.24 8.94 7.25 6.00 1.73 1.99 70.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 1.79 1.23 1.05 0.78 0.84 1.31 34.38%

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