[ALAM] QoQ Quarter Result on 30-Jun-2014 [#2]

Stock
[ALAM] ALAM MARITIM RESOURCES BHD
Announcement Date
21-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 37.82%
YoY- -3.43%
Quarter Report
Latest QR
Upcoming QR
ALAM's Result
ALAM's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 73,709 107,659 127,864 82,052 79,154 100,461 179,889 -44.86%
PBT 9,773 7,127 20,386 24,471 15,170 215 23,358 -44.08%
Tax -1,121 -2,563 -982 -3,000 40 1,657 -588 53.81%
NP 8,652 4,564 19,404 21,471 15,210 1,872 22,770 -47.57%
-
NP to SH 8,591 5,257 18,988 21,486 15,590 951 21,673 -46.06%
-
Tax Rate 11.47% 35.96% 4.82% 12.26% -0.26% -770.70% 2.52% -
Total Cost 65,057 103,095 108,460 60,581 63,944 98,589 157,119 -44.47%
-
Net Worth 841,259 832,014 822,770 726,669 625,122 628,044 602,027 25.01%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 841,259 832,014 822,770 726,669 625,122 628,044 602,027 25.01%
NOSH 924,460 924,460 924,460 924,460 801,439 826,374 802,703 9.88%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 11.74% 4.24% 15.18% 26.17% 19.22% 1.86% 12.66% -
ROE 1.02% 0.63% 2.31% 2.96% 2.49% 0.15% 3.60% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 7.97 11.65 13.83 9.82 9.88 12.16 22.41 -49.83%
EPS 1.10 0.60 2.10 2.60 1.90 0.10 2.70 -45.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.90 0.89 0.87 0.78 0.76 0.75 13.77%
Adjusted Per Share Value based on latest NOSH - 924,460
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 4.80 7.01 8.33 5.35 5.16 6.54 11.72 -44.88%
EPS 0.56 0.34 1.24 1.40 1.02 0.06 1.41 -45.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5481 0.542 0.536 0.4734 0.4072 0.4091 0.3922 25.02%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.675 0.63 1.30 1.57 1.41 1.57 1.44 -
P/RPS 8.47 5.41 9.40 15.98 14.28 12.91 6.43 20.18%
P/EPS 72.64 110.79 63.29 61.03 72.48 1,364.26 53.33 22.89%
EY 1.38 0.90 1.58 1.64 1.38 0.07 1.87 -18.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.70 1.46 1.80 1.81 2.07 1.92 -47.07%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 21/05/15 27/02/15 20/11/14 21/08/14 27/05/14 27/02/14 19/11/13 -
Price 0.655 0.76 0.81 1.45 1.54 1.49 1.51 -
P/RPS 8.22 6.53 5.86 14.76 15.59 12.26 6.74 14.16%
P/EPS 70.48 133.65 39.44 56.37 79.17 1,294.74 55.93 16.68%
EY 1.42 0.75 2.54 1.77 1.26 0.08 1.79 -14.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.84 0.91 1.67 1.97 1.96 2.01 -49.59%

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