[ALAM] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -117.38%
YoY- -109.02%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 218,620 102,593 34,688 253,974 201,996 134,297 66,869 120.12%
PBT 13,706 -1,174 -6,728 -2,322 55,509 42,982 25,071 -33.11%
Tax -550 6 -646 4,600 -5,211 -3,514 -3,379 -70.15%
NP 13,156 -1,168 -7,374 2,278 50,298 39,468 21,692 -28.32%
-
NP to SH 13,648 210 -7,385 -8,237 47,399 38,472 20,513 -23.76%
-
Tax Rate 4.01% - - - 9.39% 8.18% 13.48% -
Total Cost 205,464 103,761 42,062 251,696 151,698 94,829 45,177 174.24%
-
Net Worth 489,722 484,127 488,230 4,942,200 585,172 506,210 462,735 3.84%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - 3,796 3,577 -
Div Payout % - - - - - 9.87% 17.44% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 489,722 484,127 488,230 4,942,200 585,172 506,210 462,735 3.84%
NOSH 802,823 820,555 820,555 8,236,999 585,172 506,210 477,046 41.43%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 6.02% -1.14% -21.26% 0.90% 24.90% 29.39% 32.44% -
ROE 2.79% 0.04% -1.51% -0.17% 8.10% 7.60% 4.43% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 27.23 12.50 4.23 3.08 34.52 26.53 14.02 55.60%
EPS 1.70 0.00 -0.90 0.10 8.10 7.60 4.30 -46.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.75 0.75 -
NAPS 0.61 0.59 0.595 0.60 1.00 1.00 0.97 -26.57%
Adjusted Per Share Value based on latest NOSH - 826,950
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 14.24 6.68 2.26 16.55 13.16 8.75 4.36 119.97%
EPS 0.89 0.01 -0.48 -0.54 3.09 2.51 1.34 -23.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.25 0.23 -
NAPS 0.319 0.3154 0.3181 3.2197 0.3812 0.3298 0.3015 3.82%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.72 0.99 1.03 0.99 1.07 1.80 1.82 -
P/RPS 2.64 7.92 24.36 32.11 3.10 6.78 12.98 -65.38%
P/EPS 42.35 3,868.33 -114.44 -990.00 13.21 23.68 42.33 0.03%
EY 2.36 0.03 -0.87 -0.10 7.57 4.22 2.36 0.00%
DY 0.00 0.00 0.00 0.00 0.00 0.42 0.41 -
P/NAPS 1.18 1.68 1.73 1.65 1.07 1.80 1.88 -26.67%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 21/11/11 22/08/11 27/05/11 28/02/11 26/11/10 26/08/10 27/05/10 -
Price 0.75 0.78 1.05 1.00 1.12 1.17 1.64 -
P/RPS 2.75 6.24 24.84 32.43 3.24 4.41 11.70 -61.88%
P/EPS 44.12 3,047.78 -116.67 -1,000.00 13.83 15.39 38.14 10.18%
EY 2.27 0.03 -0.86 -0.10 7.23 6.50 2.62 -9.10%
DY 0.00 0.00 0.00 0.00 0.00 0.64 0.46 -
P/NAPS 1.23 1.32 1.76 1.67 1.12 1.17 1.69 -19.07%

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