[ALAM] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 41.93%
YoY- 88.12%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 161,206 79,154 447,397 346,936 167,047 93,223 502,390 -53.22%
PBT 39,642 15,170 78,662 78,447 55,090 25,063 55,919 -20.54%
Tax -2,961 40 -4,160 -2,073 -1,486 -1,065 -210 486.47%
NP 36,681 15,210 74,502 76,374 53,604 23,998 55,709 -24.37%
-
NP to SH 36,316 15,590 74,305 73,355 51,683 22,249 58,265 -27.09%
-
Tax Rate 7.47% -0.26% 5.29% 2.64% 2.70% 4.25% 0.38% -
Total Cost 124,525 63,944 372,895 270,562 113,443 69,225 446,681 -57.42%
-
Net Worth 726,669 625,122 601,731 591,572 571,645 556,224 529,300 23.59%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 726,669 625,122 601,731 591,572 571,645 556,224 529,300 23.59%
NOSH 924,460 801,439 791,752 788,763 783,075 794,607 790,000 11.07%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 22.75% 19.22% 16.65% 22.01% 32.09% 25.74% 11.09% -
ROE 5.00% 2.49% 12.35% 12.40% 9.04% 4.00% 11.01% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 19.30 9.88 56.51 43.98 21.33 11.73 63.59 -54.93%
EPS 4.40 1.90 9.40 9.30 6.60 2.80 3.00 29.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.78 0.76 0.75 0.73 0.70 0.67 19.07%
Adjusted Per Share Value based on latest NOSH - 802,703
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 10.52 5.17 29.21 22.65 10.91 6.09 32.80 -53.24%
EPS 2.37 1.02 4.85 4.79 3.37 1.45 3.80 -27.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4744 0.4081 0.3928 0.3862 0.3732 0.3631 0.3455 23.60%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.57 1.41 1.57 1.44 1.38 0.925 0.68 -
P/RPS 8.13 14.28 2.78 3.27 6.47 7.88 1.07 287.92%
P/EPS 36.11 72.48 16.73 15.48 20.91 33.04 9.22 149.08%
EY 2.77 1.38 5.98 6.46 4.78 3.03 10.85 -59.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.81 2.07 1.92 1.89 1.32 1.01 47.15%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 21/08/14 27/05/14 27/02/14 19/11/13 20/08/13 27/05/13 28/02/13 -
Price 1.45 1.54 1.49 1.51 1.49 1.25 0.825 -
P/RPS 7.51 15.59 2.64 3.43 6.98 10.65 1.30 222.99%
P/EPS 33.35 79.17 15.88 16.24 22.58 44.64 11.19 107.51%
EY 3.00 1.26 6.30 6.16 4.43 2.24 8.94 -51.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.97 1.96 2.01 2.04 1.79 1.23 22.68%

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