[ALAM] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 52.28%
YoY- -24.61%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 153,276 73,709 391,584 289,069 161,206 79,154 447,397 -51.13%
PBT 19,489 9,773 46,486 60,026 39,642 15,170 78,662 -60.65%
Tax -717 -1,121 14,243 -3,943 -2,961 40 -4,160 -69.12%
NP 18,772 8,652 60,729 56,083 36,681 15,210 74,502 -60.20%
-
NP to SH 18,708 8,591 60,702 55,303 36,316 15,590 74,305 -60.22%
-
Tax Rate 3.68% 11.47% -30.64% 6.57% 7.47% -0.26% 5.29% -
Total Cost 134,504 65,057 330,855 232,986 124,525 63,944 372,895 -49.42%
-
Net Worth 850,504 841,259 789,913 822,770 726,669 625,122 601,731 26.02%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 850,504 841,259 789,913 822,770 726,669 625,122 601,731 26.02%
NOSH 924,460 924,460 877,681 924,460 924,460 801,439 791,752 10.91%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 12.25% 11.74% 15.51% 19.40% 22.75% 19.22% 16.65% -
ROE 2.20% 1.02% 7.68% 6.72% 5.00% 2.49% 12.35% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 16.58 7.97 44.62 31.27 19.30 9.88 56.51 -55.94%
EPS 4.60 1.10 7.00 6.50 4.40 1.90 9.40 -37.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.91 0.90 0.89 0.87 0.78 0.76 13.62%
Adjusted Per Share Value based on latest NOSH - 924,460
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 9.99 4.80 25.51 18.83 10.50 5.16 29.15 -51.12%
EPS 1.22 0.56 3.95 3.60 2.37 1.02 4.84 -60.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5541 0.5481 0.5146 0.536 0.4734 0.4072 0.392 26.03%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.535 0.675 0.63 1.30 1.57 1.41 1.57 -
P/RPS 3.23 8.47 1.41 4.16 8.13 14.28 2.78 10.54%
P/EPS 26.44 72.64 9.11 21.73 36.11 72.48 16.73 35.79%
EY 3.78 1.38 10.98 4.60 2.77 1.38 5.98 -26.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.74 0.70 1.46 1.80 1.81 2.07 -57.28%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 21/05/15 27/02/15 20/11/14 21/08/14 27/05/14 27/02/14 -
Price 0.395 0.655 0.76 0.81 1.45 1.54 1.49 -
P/RPS 2.38 8.22 1.70 2.59 7.51 15.59 2.64 -6.69%
P/EPS 19.52 70.48 10.99 13.54 33.35 79.17 15.88 14.79%
EY 5.12 1.42 9.10 7.39 3.00 1.26 6.30 -12.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.72 0.84 0.91 1.67 1.97 1.96 -63.72%

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