[ALAM] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
16-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -79.47%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 249,900 172,935 110,414 61,866 214,153 143,758 101,874 81.59%
PBT 68,523 50,634 31,286 15,868 68,920 57,846 45,404 31.47%
Tax -12,516 -13,397 -7,928 -4,436 -18,700 -14,851 -12,283 1.25%
NP 56,007 37,237 23,358 11,432 50,220 42,995 33,121 41.80%
-
NP to SH 50,926 34,246 20,291 10,158 49,468 42,726 33,121 33.11%
-
Tax Rate 18.27% 26.46% 25.34% 27.96% 27.13% 25.67% 27.05% -
Total Cost 193,893 135,698 87,056 50,434 163,933 100,763 68,753 99.23%
-
Net Worth 129,172 202,214 188,300 178,584 159,329 139,989 99,842 18.67%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - 2,457 2,276 - - -
Div Payout % - - - 24.19% 4.60% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 129,172 202,214 188,300 178,584 159,329 139,989 99,842 18.67%
NOSH 215,286 163,076 162,328 163,838 151,742 145,822 133,122 37.65%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 22.41% 21.53% 21.15% 18.48% 23.45% 29.91% 32.51% -
ROE 39.42% 16.94% 10.78% 5.69% 31.05% 30.52% 33.17% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 116.08 106.05 68.02 37.76 141.13 98.58 76.53 31.91%
EPS 11.40 21.00 12.50 6.20 32.60 29.30 24.88 -40.48%
DPS 0.00 0.00 0.00 1.50 1.50 0.00 0.00 -
NAPS 0.60 1.24 1.16 1.09 1.05 0.96 0.75 -13.78%
Adjusted Per Share Value based on latest NOSH - 163,838
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 16.31 11.29 7.21 4.04 13.98 9.38 6.65 81.57%
EPS 3.32 2.24 1.32 0.66 3.23 2.79 2.16 33.08%
DPS 0.00 0.00 0.00 0.16 0.15 0.00 0.00 -
NAPS 0.0843 0.132 0.1229 0.1166 0.104 0.0914 0.0652 18.62%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 - -
Price 2.47 2.65 2.17 1.87 1.57 1.11 0.00 -
P/RPS 2.13 2.50 3.19 4.95 1.11 1.13 0.00 -
P/EPS 10.44 12.62 17.36 30.16 4.82 3.79 0.00 -
EY 9.58 7.92 5.76 3.32 20.76 26.40 0.00 -
DY 0.00 0.00 0.00 0.80 0.96 0.00 0.00 -
P/NAPS 4.12 2.14 1.87 1.72 1.50 1.16 0.00 -
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 27/11/07 28/08/07 16/05/07 22/02/07 16/11/06 18/07/06 -
Price 2.12 2.43 2.29 1.98 1.85 1.29 0.00 -
P/RPS 1.83 2.29 3.37 5.24 1.31 1.31 0.00 -
P/EPS 8.96 11.57 18.32 31.94 5.67 4.40 0.00 -
EY 11.16 8.64 5.46 3.13 17.62 22.71 0.00 -
DY 0.00 0.00 0.00 0.76 0.81 0.00 0.00 -
P/NAPS 3.53 1.96 1.97 1.82 1.76 1.34 0.00 -

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