[ALAM] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 10.34%
YoY- -136.0%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 308,124 218,620 102,593 34,688 253,974 201,996 134,297 73.69%
PBT 15,488 13,706 -1,174 -6,728 -2,322 55,509 42,982 -49.26%
Tax -880 -550 6 -646 4,600 -5,211 -3,514 -60.16%
NP 14,608 13,156 -1,168 -7,374 2,278 50,298 39,468 -48.35%
-
NP to SH 13,592 13,648 210 -7,385 -8,237 47,399 38,472 -49.92%
-
Tax Rate 5.68% 4.01% - - - 9.39% 8.18% -
Total Cost 293,516 205,464 103,761 42,062 251,696 151,698 94,829 111.94%
-
Net Worth 522,666 489,722 484,127 488,230 4,942,200 585,172 506,210 2.14%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - 3,796 -
Div Payout % - - - - - - 9.87% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 522,666 489,722 484,127 488,230 4,942,200 585,172 506,210 2.14%
NOSH 885,874 802,823 820,555 820,555 8,236,999 585,172 506,210 45.07%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 4.74% 6.02% -1.14% -21.26% 0.90% 24.90% 29.39% -
ROE 2.60% 2.79% 0.04% -1.51% -0.17% 8.10% 7.60% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 34.78 27.23 12.50 4.23 3.08 34.52 26.53 19.72%
EPS 1.70 1.70 0.00 -0.90 0.10 8.10 7.60 -63.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.75 -
NAPS 0.59 0.61 0.59 0.595 0.60 1.00 1.00 -29.58%
Adjusted Per Share Value based on latest NOSH - 820,555
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 20.07 14.24 6.68 2.26 16.55 13.16 8.75 73.66%
EPS 0.89 0.89 0.01 -0.48 -0.54 3.09 2.51 -49.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.25 -
NAPS 0.3405 0.319 0.3154 0.3181 3.2197 0.3812 0.3298 2.14%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.76 0.72 0.99 1.03 0.99 1.07 1.80 -
P/RPS 2.19 2.64 7.92 24.36 32.11 3.10 6.78 -52.82%
P/EPS 49.53 42.35 3,868.33 -114.44 -990.00 13.21 23.68 63.33%
EY 2.02 2.36 0.03 -0.87 -0.10 7.57 4.22 -38.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.42 -
P/NAPS 1.29 1.18 1.68 1.73 1.65 1.07 1.80 -19.86%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 21/11/11 22/08/11 27/05/11 28/02/11 26/11/10 26/08/10 -
Price 0.77 0.75 0.78 1.05 1.00 1.12 1.17 -
P/RPS 2.21 2.75 6.24 24.84 32.43 3.24 4.41 -36.82%
P/EPS 50.19 44.12 3,047.78 -116.67 -1,000.00 13.83 15.39 119.44%
EY 1.99 2.27 0.03 -0.86 -0.10 7.23 6.50 -54.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.64 -
P/NAPS 1.31 1.23 1.32 1.76 1.67 1.12 1.17 7.80%

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