[ALAM] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -79.02%
YoY- -29.93%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 391,584 289,069 161,206 79,154 447,397 346,936 167,047 76.19%
PBT 46,486 60,026 39,642 15,170 78,662 78,447 55,090 -10.67%
Tax 14,243 -3,943 -2,961 40 -4,160 -2,073 -1,486 -
NP 60,729 56,083 36,681 15,210 74,502 76,374 53,604 8.65%
-
NP to SH 60,702 55,303 36,316 15,590 74,305 73,355 51,683 11.28%
-
Tax Rate -30.64% 6.57% 7.47% -0.26% 5.29% 2.64% 2.70% -
Total Cost 330,855 232,986 124,525 63,944 372,895 270,562 113,443 103.73%
-
Net Worth 789,913 822,770 726,669 625,122 601,731 591,572 571,645 23.98%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 789,913 822,770 726,669 625,122 601,731 591,572 571,645 23.98%
NOSH 877,681 924,460 924,460 801,439 791,752 788,763 783,075 7.87%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 15.51% 19.40% 22.75% 19.22% 16.65% 22.01% 32.09% -
ROE 7.68% 6.72% 5.00% 2.49% 12.35% 12.40% 9.04% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 44.62 31.27 19.30 9.88 56.51 43.98 21.33 63.34%
EPS 7.00 6.50 4.40 1.90 9.40 9.30 6.60 3.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.89 0.87 0.78 0.76 0.75 0.73 14.93%
Adjusted Per Share Value based on latest NOSH - 801,439
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 25.51 18.83 10.50 5.16 29.15 22.60 10.88 76.21%
EPS 3.95 3.60 2.37 1.02 4.84 4.78 3.37 11.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5146 0.536 0.4734 0.4072 0.392 0.3854 0.3724 23.98%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.63 1.30 1.57 1.41 1.57 1.44 1.38 -
P/RPS 1.41 4.16 8.13 14.28 2.78 3.27 6.47 -63.68%
P/EPS 9.11 21.73 36.11 72.48 16.73 15.48 20.91 -42.44%
EY 10.98 4.60 2.77 1.38 5.98 6.46 4.78 73.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 1.46 1.80 1.81 2.07 1.92 1.89 -48.33%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 20/11/14 21/08/14 27/05/14 27/02/14 19/11/13 20/08/13 -
Price 0.76 0.81 1.45 1.54 1.49 1.51 1.49 -
P/RPS 1.70 2.59 7.51 15.59 2.64 3.43 6.98 -60.89%
P/EPS 10.99 13.54 33.35 79.17 15.88 16.24 22.58 -38.04%
EY 9.10 7.39 3.00 1.26 6.30 6.16 4.43 61.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.91 1.67 1.97 1.96 2.01 2.04 -44.56%

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