[ALAM] QoQ Quarter Result on 30-Jun-2012 [#2]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
13-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 118.57%
YoY- 132.06%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 93,223 167,334 116,322 163,441 55,292 89,504 116,027 -13.56%
PBT 25,063 17,317 15,899 15,164 7,536 483 14,881 41.51%
Tax -1,065 1,332 -1,116 107 -531 -330 -555 54.35%
NP 23,998 18,649 14,783 15,271 7,005 153 14,326 41.00%
-
NP to SH 22,249 19,270 15,487 16,128 7,379 -371 13,440 39.89%
-
Tax Rate 4.25% -7.69% 7.02% -0.71% 7.05% 68.32% 3.73% -
Total Cost 69,225 148,685 101,539 148,170 48,287 89,351 101,701 -22.60%
-
Net Worth 556,224 522,252 511,071 516,095 508,331 456,659 482,258 9.97%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 556,224 522,252 511,071 516,095 508,331 456,659 482,258 9.97%
NOSH 794,607 779,481 774,350 806,400 819,888 773,999 790,588 0.33%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 25.74% 11.14% 12.71% 9.34% 12.67% 0.17% 12.35% -
ROE 4.00% 3.69% 3.03% 3.13% 1.45% -0.08% 2.79% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 11.73 21.47 15.02 20.27 6.74 11.56 14.68 -13.87%
EPS 2.80 2.00 2.00 2.00 0.90 0.00 1.70 39.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.67 0.66 0.64 0.62 0.59 0.61 9.59%
Adjusted Per Share Value based on latest NOSH - 806,400
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 6.07 10.90 7.58 10.65 3.60 5.83 7.56 -13.60%
EPS 1.45 1.26 1.01 1.05 0.48 -0.02 0.88 39.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3624 0.3402 0.3329 0.3362 0.3312 0.2975 0.3142 9.97%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.925 0.68 0.51 0.54 0.73 0.76 0.72 -
P/RPS 7.88 3.17 3.40 2.66 10.82 6.57 4.91 37.03%
P/EPS 33.04 27.51 25.50 27.00 81.11 -1,585.55 42.35 -15.24%
EY 3.03 3.64 3.92 3.70 1.23 -0.06 2.36 18.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.01 0.77 0.84 1.18 1.29 1.18 7.75%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 27/05/13 28/02/13 30/11/12 13/08/12 22/05/12 28/02/12 21/11/11 -
Price 1.25 0.825 0.69 0.50 0.52 0.77 0.75 -
P/RPS 10.65 3.84 4.59 2.47 7.71 6.66 5.11 63.08%
P/EPS 44.64 33.37 34.50 25.00 57.78 -1,606.42 44.12 0.78%
EY 2.24 3.00 2.90 4.00 1.73 -0.06 2.27 -0.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.23 1.05 0.78 0.84 1.31 1.23 28.39%

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